[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 43.24%
YoY- 269.31%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 29,502 30,676 34,556 35,369 33,956 30,736 33,231 -7.63%
PBT 1,720 4,596 4,480 6,353 4,138 3,348 165 377.87%
Tax -82 -396 -657 -1,380 -666 -740 -190 -42.91%
NP 1,638 4,200 3,823 4,973 3,472 2,608 -25 -
-
NP to SH 1,638 4,200 3,823 4,973 3,472 2,608 -25 -
-
Tax Rate 4.77% 8.62% 14.67% 21.72% 16.09% 22.10% 115.15% -
Total Cost 27,864 26,476 30,733 30,396 30,484 28,128 33,256 -11.13%
-
Net Worth 36,450 36,450 36,464 36,331 34,230 31,392 32,499 7.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,430 - - - - - - -
Div Payout % 148.35% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 36,450 36,450 36,464 36,331 34,230 31,392 32,499 7.95%
NOSH 243,000 243,000 243,096 242,207 244,507 241,481 250,000 -1.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.55% 13.69% 11.06% 14.06% 10.22% 8.49% -0.08% -
ROE 4.49% 11.52% 10.48% 13.69% 10.14% 8.31% -0.08% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.14 12.62 14.21 14.60 13.89 12.73 13.29 -5.86%
EPS 0.62 1.72 1.57 2.05 1.42 1.08 -0.01 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 243,170
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.43 3.56 4.02 4.11 3.95 3.57 3.86 -7.57%
EPS 0.19 0.49 0.44 0.58 0.40 0.30 0.00 -
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0424 0.0424 0.0422 0.0398 0.0365 0.0378 7.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.20 0.12 0.085 0.085 0.09 0.09 -
P/RPS 1.15 1.58 0.84 0.58 0.61 0.71 0.68 41.99%
P/EPS 20.77 11.57 7.63 4.14 5.99 8.33 -900.00 -
EY 4.81 8.64 13.11 24.16 16.71 12.00 -0.11 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.33 0.80 0.57 0.61 0.69 0.69 22.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 0.14 0.17 0.14 0.09 0.08 0.10 0.10 -
P/RPS 1.15 1.35 0.98 0.62 0.58 0.79 0.75 33.00%
P/EPS 20.77 9.84 8.90 4.38 5.63 9.26 -1,000.00 -
EY 4.81 10.17 11.23 22.81 17.75 10.80 -0.10 -
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 0.93 0.60 0.57 0.77 0.77 13.42%

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