[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -23.13%
YoY- 15392.0%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 29,937 29,502 30,676 34,556 35,369 33,956 30,736 -1.73%
PBT 2,857 1,720 4,596 4,480 6,353 4,138 3,348 -10.00%
Tax -352 -82 -396 -657 -1,380 -666 -740 -38.98%
NP 2,505 1,638 4,200 3,823 4,973 3,472 2,608 -2.64%
-
NP to SH 2,505 1,638 4,200 3,823 4,973 3,472 2,608 -2.64%
-
Tax Rate 12.32% 4.77% 8.62% 14.67% 21.72% 16.09% 22.10% -
Total Cost 27,432 27,864 26,476 30,733 30,396 30,484 28,128 -1.65%
-
Net Worth 36,450 36,450 36,450 36,464 36,331 34,230 31,392 10.44%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,620 2,430 - - - - - -
Div Payout % 64.66% 148.35% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 36,450 36,450 36,450 36,464 36,331 34,230 31,392 10.44%
NOSH 243,000 243,000 243,000 243,096 242,207 244,507 241,481 0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.37% 5.55% 13.69% 11.06% 14.06% 10.22% 8.49% -
ROE 6.87% 4.49% 11.52% 10.48% 13.69% 10.14% 8.31% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.32 12.14 12.62 14.21 14.60 13.89 12.73 -2.15%
EPS 1.03 0.62 1.72 1.57 2.05 1.42 1.08 -3.10%
DPS 0.67 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.59 3.54 3.68 4.14 4.24 4.07 3.68 -1.63%
EPS 0.30 0.20 0.50 0.46 0.60 0.42 0.31 -2.15%
DPS 0.19 0.29 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0437 0.0437 0.0437 0.0435 0.041 0.0376 10.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.14 0.20 0.12 0.085 0.085 0.09 -
P/RPS 1.14 1.15 1.58 0.84 0.58 0.61 0.71 37.00%
P/EPS 13.58 20.77 11.57 7.63 4.14 5.99 8.33 38.39%
EY 7.36 4.81 8.64 13.11 24.16 16.71 12.00 -27.74%
DY 4.76 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.33 0.80 0.57 0.61 0.69 21.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 25/05/12 29/02/12 25/11/11 25/08/11 26/05/11 -
Price 0.15 0.14 0.17 0.14 0.09 0.08 0.10 -
P/RPS 1.22 1.15 1.35 0.98 0.62 0.58 0.79 33.49%
P/EPS 14.55 20.77 9.84 8.90 4.38 5.63 9.26 35.04%
EY 6.87 4.81 10.17 11.23 22.81 17.75 10.80 -25.97%
DY 4.44 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.13 0.93 0.60 0.57 0.77 18.97%

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