[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 9.24%
YoY- 4.67%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 72,052 47,232 34,447 31,666 30,366 33,188 30,413 77.99%
PBT 13,098 4,140 2,033 2,986 2,734 3,728 2,332 216.97%
Tax -2,676 -120 556 0 0 0 14 -
NP 10,422 4,020 2,589 2,986 2,734 3,728 2,346 170.97%
-
NP to SH 10,422 4,020 2,589 2,986 2,734 3,728 2,346 170.97%
-
Tax Rate 20.43% 2.90% -27.35% 0.00% 0.00% 0.00% -0.60% -
Total Cost 61,630 43,212 31,858 28,680 27,632 29,460 28,067 69.18%
-
Net Worth 128,600 46,169 43,740 43,740 43,740 43,740 41,310 113.64%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 972 -
Div Payout % - - - - - - 41.43% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 128,600 46,169 43,740 43,740 43,740 43,740 41,310 113.64%
NOSH 643,000 243,000 243,000 243,000 243,000 243,000 243,000 91.65%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.46% 8.51% 7.52% 9.43% 9.00% 11.23% 7.71% -
ROE 8.10% 8.71% 5.92% 6.83% 6.25% 8.52% 5.68% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 11.21 19.44 14.18 13.03 12.50 13.66 12.52 -7.12%
EPS 1.62 1.64 1.07 1.23 1.12 1.52 0.97 40.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.20 0.19 0.18 0.18 0.18 0.18 0.17 11.47%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.64 5.66 4.13 3.80 3.64 3.98 3.65 77.89%
EPS 1.25 0.48 0.31 0.36 0.33 0.45 0.28 171.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.1542 0.0553 0.0524 0.0524 0.0524 0.0524 0.0495 113.74%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.38 0.34 0.40 0.165 0.165 0.155 0.135 -
P/RPS 3.39 1.75 2.82 1.27 1.32 1.13 1.08 114.82%
P/EPS 23.44 20.55 37.54 13.42 14.67 10.10 13.98 41.26%
EY 4.27 4.87 2.66 7.45 6.82 9.90 7.15 -29.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.96 -
P/NAPS 1.90 1.79 2.22 0.92 0.92 0.86 0.79 79.79%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 28/05/18 28/02/18 30/11/17 29/08/17 29/05/17 28/02/17 -
Price 0.565 0.37 0.40 0.33 0.165 0.155 0.135 -
P/RPS 5.04 1.90 2.82 2.53 1.32 1.13 1.08 180.04%
P/EPS 34.86 22.37 37.54 26.85 14.67 10.10 13.98 84.19%
EY 2.87 4.47 2.66 3.72 6.82 9.90 7.15 -45.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.96 -
P/NAPS 2.83 1.95 2.22 1.83 0.92 0.86 0.79 134.66%

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