[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
16-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 161.66%
YoY- -58.66%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 41,964 38,306 35,340 39,016 46,204 46,924 50,924 -12.09%
PBT -2,689 -2,276 -4,088 469 -1,260 916 3,628 -
Tax 0 0 0 312 -6 -12 -16 -
NP -2,689 -2,276 -4,088 781 -1,266 904 3,612 -
-
NP to SH -2,689 -2,276 -4,088 781 -1,266 904 3,612 -
-
Tax Rate - - - -66.52% - 1.31% 0.44% -
Total Cost 44,653 40,582 39,428 38,235 47,470 46,020 47,312 -3.77%
-
Net Worth 46,172 46,004 46,233 49,312 48,717 0 49,051 -3.94%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 1,620 - - 12,328 - - - -
Div Payout % 0.00% - - 1,578.51% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 46,172 46,004 46,233 49,312 48,717 0 49,051 -3.94%
NOSH 243,012 242,127 243,333 246,562 243,589 20,269 20,269 423.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -6.41% -5.94% -11.57% 2.00% -2.74% 1.93% 7.09% -
ROE -5.82% -4.95% -8.84% 1.58% -2.60% 0.00% 7.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.27 15.82 14.52 15.82 18.97 231.51 251.24 -83.19%
EPS -1.11 -0.94 -1.68 0.32 -0.52 4.46 17.84 -
DPS 0.67 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.20 0.20 0.00 2.42 -81.63%
Adjusted Per Share Value based on latest NOSH - 244,366
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.88 4.45 4.11 4.53 5.37 5.45 5.92 -12.07%
EPS -0.31 -0.26 -0.48 0.09 -0.15 0.11 0.42 -
DPS 0.19 0.00 0.00 1.43 0.00 0.00 0.00 -
NAPS 0.0537 0.0535 0.0537 0.0573 0.0566 0.00 0.057 -3.89%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.09 0.11 0.12 0.15 0.15 0.19 0.19 -
P/RPS 0.52 0.70 0.83 0.95 0.79 0.08 0.08 247.89%
P/EPS -8.13 -11.70 -7.14 47.36 -28.85 4.26 1.07 -
EY -12.30 -8.55 -14.00 2.11 -3.47 23.47 93.79 -
DY 7.41 0.00 0.00 33.33 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.63 0.75 0.75 0.00 0.08 225.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 31/05/05 16/03/05 26/11/04 - 27/08/04 -
Price 0.08 0.09 0.10 0.14 0.16 0.00 0.16 -
P/RPS 0.46 0.57 0.69 0.88 0.84 0.00 0.06 288.32%
P/EPS -7.23 -9.57 -5.95 44.20 -30.77 0.00 0.90 -
EY -13.83 -10.44 -16.80 2.26 -3.25 0.00 111.38 -
DY 8.33 0.00 0.00 35.71 0.00 0.00 0.00 -
P/NAPS 0.42 0.47 0.53 0.70 0.80 0.00 0.07 229.83%

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