[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 81.0%
YoY- 173.88%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 33,956 30,736 33,231 34,353 34,840 34,532 21,745 34.70%
PBT 4,138 3,348 165 1,504 854 -1,192 -2,642 -
Tax -666 -740 -190 -157 -110 0 412 -
NP 3,472 2,608 -25 1,346 744 -1,192 -2,230 -
-
NP to SH 3,472 2,608 -25 1,346 744 -1,192 -2,230 -
-
Tax Rate 16.09% 22.10% 115.15% 10.44% 12.88% - - -
Total Cost 30,484 28,128 33,256 33,006 34,096 35,724 23,975 17.41%
-
Net Worth 34,230 31,392 32,499 33,666 32,239 32,283 31,753 5.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 34,230 31,392 32,499 33,666 32,239 32,283 31,753 5.14%
NOSH 244,507 241,481 250,000 240,476 247,999 248,333 244,255 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.22% 8.49% -0.08% 3.92% 2.14% -3.45% -10.26% -
ROE 10.14% 8.31% -0.08% 4.00% 2.31% -3.69% -7.02% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 13.89 12.73 13.29 14.29 14.05 13.91 8.90 34.65%
EPS 1.42 1.08 -0.01 0.56 0.30 -0.48 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.14 0.13 0.13 0.13 5.07%
Adjusted Per Share Value based on latest NOSH - 245,384
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.95 3.57 3.86 3.99 4.05 4.01 2.53 34.69%
EPS 0.40 0.30 0.00 0.16 0.09 -0.14 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0398 0.0365 0.0378 0.0391 0.0375 0.0375 0.0369 5.18%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.085 0.09 0.09 0.09 0.11 0.09 0.11 -
P/RPS 0.61 0.71 0.68 0.63 0.78 0.65 1.24 -37.76%
P/EPS 5.99 8.33 -900.00 16.07 36.67 -18.75 -12.05 -
EY 16.71 12.00 -0.11 6.22 2.73 -5.33 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.69 0.64 0.85 0.69 0.85 -19.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 27/05/10 01/03/10 -
Price 0.08 0.10 0.10 0.09 0.10 0.18 0.11 -
P/RPS 0.58 0.79 0.75 0.63 0.71 1.29 1.24 -39.82%
P/EPS 5.63 9.26 -1,000.00 16.07 33.33 -37.50 -12.05 -
EY 17.75 10.80 -0.10 6.22 3.00 -2.67 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.77 0.64 0.77 1.38 0.85 -23.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment