[SCOMNET] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 29.89%
YoY- 353.26%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 111,088 99,884 88,288 81,442 72,052 47,232 34,447 118.74%
PBT 23,790 20,168 16,092 17,286 13,098 4,140 2,033 417.75%
Tax -5,642 -5,180 -3,919 -3,749 -2,676 -120 556 -
NP 18,148 14,988 12,173 13,537 10,422 4,020 2,589 267.57%
-
NP to SH 18,148 14,988 12,173 13,537 10,422 4,020 2,589 267.57%
-
Tax Rate 23.72% 25.68% 24.35% 21.69% 20.43% 2.90% -27.35% -
Total Cost 92,940 84,896 76,115 67,905 61,630 43,212 31,858 104.56%
-
Net Worth 192,900 199,330 135,029 128,600 128,600 46,169 43,740 169.65%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 19,290 - - - - - - -
Div Payout % 106.29% - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 192,900 199,330 135,029 128,600 128,600 46,169 43,740 169.65%
NOSH 643,000 643,000 643,000 643,000 643,000 243,000 243,000 91.65%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.34% 15.01% 13.79% 16.62% 14.46% 8.51% 7.52% -
ROE 9.41% 7.52% 9.02% 10.53% 8.10% 8.71% 5.92% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 17.28 15.53 13.73 12.67 11.21 19.44 14.18 14.13%
EPS 2.82 2.32 1.89 2.11 1.62 1.64 1.07 91.13%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.31 0.21 0.20 0.20 0.19 0.18 40.70%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 12.91 11.61 10.26 9.46 8.37 5.49 4.00 118.86%
EPS 2.11 1.74 1.41 1.57 1.21 0.47 0.30 268.40%
DPS 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2241 0.2316 0.1569 0.1494 0.1494 0.0536 0.0508 169.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.835 0.79 0.56 0.70 0.38 0.34 0.40 -
P/RPS 4.83 5.09 4.08 5.53 3.39 1.75 2.82 43.29%
P/EPS 29.58 33.89 29.58 33.25 23.44 20.55 37.54 -14.72%
EY 3.38 2.95 3.38 3.01 4.27 4.87 2.66 17.36%
DY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.55 2.67 3.50 1.90 1.79 2.22 16.22%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 31/05/19 01/03/19 28/11/18 27/08/18 28/05/18 28/02/18 -
Price 0.75 0.95 0.75 0.725 0.565 0.37 0.40 -
P/RPS 4.34 6.12 5.46 5.72 5.04 1.90 2.82 33.40%
P/EPS 26.57 40.76 39.62 34.44 34.86 22.37 37.54 -20.62%
EY 3.76 2.45 2.52 2.90 2.87 4.47 2.66 26.03%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.06 3.57 3.63 2.83 1.95 2.22 8.26%

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