[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 153.44%
YoY- -36.91%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,204 46,924 50,924 47,751 47,285 44,022 44,022 3.26%
PBT -1,260 916 3,628 2,119 786 -1,768 -1,768 -20.16%
Tax -6 -12 -16 -230 -41 -48 -48 -74.90%
NP -1,266 904 3,612 1,889 745 -1,816 -1,816 -21.32%
-
NP to SH -1,266 904 3,612 1,889 745 -1,816 -1,816 -21.32%
-
Tax Rate - 1.31% 0.44% 10.85% 5.22% - - -
Total Cost 47,470 46,020 47,312 45,862 46,540 45,838 45,838 2.35%
-
Net Worth 48,717 0 49,051 48,996 47,595 48,237 48,568 0.20%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 20 27 - - -
Div Payout % - - - 1.07% 3.62% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,717 0 49,051 48,996 47,595 48,237 48,568 0.20%
NOSH 243,589 20,269 20,269 20,246 20,253 20,267 20,236 422.86%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.74% 1.93% 7.09% 3.96% 1.58% -4.13% -4.13% -
ROE -2.60% 0.00% 7.36% 3.86% 1.57% -3.76% -3.74% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.97 231.51 251.24 235.85 233.47 217.20 217.53 -80.24%
EPS -0.52 4.46 17.84 9.33 3.68 -8.96 -8.96 -84.93%
DPS 0.00 0.00 0.00 0.10 0.13 0.00 0.00 -
NAPS 0.20 0.00 2.42 2.42 2.35 2.38 2.40 -80.83%
Adjusted Per Share Value based on latest NOSH - 20,243
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.54 5.62 6.10 5.72 5.67 5.28 5.28 3.24%
EPS -0.15 0.11 0.43 0.23 0.09 -0.22 -0.22 -22.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0584 0.00 0.0588 0.0587 0.0571 0.0578 0.0582 0.22%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.15 0.19 0.19 0.12 0.14 0.16 0.12 -
P/RPS 0.79 0.08 0.08 0.05 0.06 0.07 0.06 454.98%
P/EPS -28.85 4.26 1.07 1.29 3.80 -1.79 -1.34 669.60%
EY -3.47 23.47 93.79 77.75 26.29 -56.00 -74.78 -87.01%
DY 0.00 0.00 0.00 0.83 0.95 0.00 0.00 -
P/NAPS 0.75 0.00 0.08 0.05 0.06 0.07 0.05 505.22%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 - 27/08/04 26/02/04 20/11/03 29/08/03 30/05/03 -
Price 0.16 0.00 0.16 0.13 0.13 0.15 0.14 -
P/RPS 0.84 0.00 0.06 0.06 0.06 0.07 0.06 478.09%
P/EPS -30.77 0.00 0.90 1.39 3.53 -1.67 -1.56 626.06%
EY -3.25 0.00 111.38 71.77 28.31 -59.73 -64.10 -86.22%
DY 0.00 0.00 0.00 0.77 1.03 0.00 0.00 -
P/NAPS 0.80 0.00 0.07 0.05 0.06 0.06 0.06 459.64%

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