[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
04-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 14.99%
YoY- 503.68%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,670 41,384 33,528 34,610 34,926 23,384 26,278 27.21%
PBT 2,862 1,172 720 1,540 1,270 1,276 510 216.79%
Tax -92 0 57 -10 60 120 137 -
NP 2,770 1,172 777 1,529 1,330 1,396 647 164.36%
-
NP to SH 2,770 1,172 777 1,529 1,330 1,396 647 164.36%
-
Tax Rate 3.21% 0.00% -7.92% 0.65% -4.72% -9.40% -26.86% -
Total Cost 34,900 40,212 32,751 33,081 33,596 21,988 25,631 22.91%
-
Net Worth 38,879 38,879 38,799 38,879 38,879 36,450 35,944 5.38%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 38,879 38,879 38,799 38,879 38,879 36,450 35,944 5.38%
NOSH 243,000 243,000 242,500 243,000 243,000 243,000 239,629 0.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.35% 2.83% 2.32% 4.42% 3.81% 5.97% 2.46% -
ROE 7.12% 3.01% 2.00% 3.93% 3.42% 3.83% 1.80% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.50 17.03 13.83 14.24 14.37 9.62 10.97 25.99%
EPS 1.14 0.48 0.32 0.63 0.54 0.56 0.27 161.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.16 0.16 0.16 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.52 4.96 4.02 4.15 4.19 2.80 3.15 27.30%
EPS 0.33 0.14 0.09 0.18 0.16 0.17 0.08 157.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0466 0.0466 0.0465 0.0466 0.0466 0.0437 0.0431 5.35%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.115 0.14 0.095 0.135 0.15 0.135 0.13 -
P/RPS 0.74 0.82 0.69 0.95 1.04 1.40 1.19 -27.20%
P/EPS 10.09 29.03 29.65 21.45 27.41 23.50 48.15 -64.82%
EY 9.91 3.45 3.37 4.66 3.65 4.26 2.08 183.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 0.59 0.84 0.94 0.90 0.87 -11.88%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 29/05/15 27/02/15 04/12/14 28/08/14 30/05/14 28/02/14 -
Price 0.09 0.125 0.13 0.11 0.15 0.13 0.13 -
P/RPS 0.58 0.73 0.94 0.77 1.04 1.35 1.19 -38.14%
P/EPS 7.90 25.92 40.57 17.48 27.41 22.63 48.15 -70.12%
EY 12.67 3.86 2.46 5.72 3.65 4.42 2.08 234.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.78 0.81 0.69 0.94 0.87 0.87 -25.51%

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