[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.35%
YoY- 4.74%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,353 34,840 34,532 21,745 19,206 17,102 16,968 59.96%
PBT 1,504 854 -1,192 -2,642 -1,822 -512 -3,352 -
Tax -157 -110 0 412 0 0 0 -
NP 1,346 744 -1,192 -2,230 -1,822 -512 -3,352 -
-
NP to SH 1,346 744 -1,192 -2,230 -1,822 -512 -3,352 -
-
Tax Rate 10.44% 12.88% - - - - - -
Total Cost 33,006 34,096 35,724 23,975 21,029 17,614 20,320 38.13%
-
Net Worth 33,666 32,239 32,283 31,753 34,174 32,581 34,505 -1.62%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 33,666 32,239 32,283 31,753 34,174 32,581 34,505 -1.62%
NOSH 240,476 247,999 248,333 244,255 244,107 232,727 246,470 -1.62%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.92% 2.14% -3.45% -10.26% -9.49% -2.99% -19.75% -
ROE 4.00% 2.31% -3.69% -7.02% -5.33% -1.57% -9.71% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.29 14.05 13.91 8.90 7.87 7.35 6.88 62.71%
EPS 0.56 0.30 -0.48 -0.92 -0.75 -0.22 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.13 0.13 0.14 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 244,473
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.12 4.18 4.14 2.61 2.30 2.05 2.03 60.23%
EPS 0.16 0.09 -0.14 -0.27 -0.22 -0.06 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0404 0.0386 0.0387 0.0381 0.041 0.0391 0.0414 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.09 0.11 0.09 0.11 0.09 0.08 0.09 -
P/RPS 0.63 0.78 0.65 1.24 1.14 1.09 1.31 -38.58%
P/EPS 16.07 36.67 -18.75 -12.05 -12.05 -36.36 -6.62 -
EY 6.22 2.73 -5.33 -8.30 -8.30 -2.75 -15.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.85 0.69 0.85 0.64 0.57 0.64 0.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 27/05/10 01/03/10 25/11/09 26/08/09 27/05/09 -
Price 0.09 0.10 0.18 0.11 0.10 0.09 0.08 -
P/RPS 0.63 0.71 1.29 1.24 1.27 1.22 1.16 -33.40%
P/EPS 16.07 33.33 -37.50 -12.05 -13.39 -40.91 -5.88 -
EY 6.22 3.00 -2.67 -8.30 -7.47 -2.44 -17.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 1.38 0.85 0.71 0.64 0.57 8.02%

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