[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -41.4%
YoY- -61.6%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,852 27,924 30,876 34,643 29,937 29,502 30,676 -8.48%
PBT 253 -1,006 1,424 1,726 2,857 1,720 4,596 -85.50%
Tax 0 0 0 -258 -352 -82 -396 -
NP 253 -1,006 1,424 1,468 2,505 1,638 4,200 -84.60%
-
NP to SH 253 -1,006 1,424 1,468 2,505 1,638 4,200 -84.60%
-
Tax Rate 0.00% - 0.00% 14.95% 12.32% 4.77% 8.62% -
Total Cost 26,598 28,930 29,452 33,175 27,432 27,864 26,476 0.30%
-
Net Worth 36,450 36,450 36,450 36,568 36,450 36,450 36,450 0.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,218 1,620 2,430 - -
Div Payout % - - - 83.04% 64.66% 148.35% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 36,450 36,450 36,450 36,568 36,450 36,450 36,450 0.00%
NOSH 243,000 243,000 243,000 243,793 243,000 243,000 243,000 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.94% -3.60% 4.61% 4.24% 8.37% 5.55% 13.69% -
ROE 0.70% -2.76% 3.91% 4.01% 6.87% 4.49% 11.52% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.05 11.49 12.71 14.21 12.32 12.14 12.62 -8.46%
EPS 0.11 -0.42 0.60 0.60 1.03 0.62 1.72 -83.98%
DPS 0.00 0.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.22 3.35 3.70 4.15 3.59 3.54 3.68 -8.50%
EPS 0.03 -0.12 0.17 0.18 0.30 0.20 0.50 -84.64%
DPS 0.00 0.00 0.00 0.15 0.19 0.29 0.00 -
NAPS 0.0437 0.0437 0.0437 0.0438 0.0437 0.0437 0.0437 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.13 0.135 0.145 0.14 0.14 0.14 0.20 -
P/RPS 1.18 1.17 1.14 0.99 1.14 1.15 1.58 -17.66%
P/EPS 124.70 -32.61 24.74 23.25 13.58 20.77 11.57 387.22%
EY 0.80 -3.07 4.04 4.30 7.36 4.81 8.64 -79.50%
DY 0.00 0.00 0.00 3.57 4.76 7.14 0.00 -
P/NAPS 0.87 0.90 0.97 0.93 0.93 0.93 1.33 -24.62%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 30/05/13 28/02/13 27/11/12 30/08/12 25/05/12 -
Price 0.125 0.125 0.15 0.12 0.15 0.14 0.17 -
P/RPS 1.13 1.09 1.18 0.84 1.22 1.15 1.35 -11.17%
P/EPS 119.90 -30.19 25.60 19.93 14.55 20.77 9.84 428.71%
EY 0.83 -3.31 3.91 5.02 6.87 4.81 10.17 -81.15%
DY 0.00 0.00 0.00 4.17 4.44 7.14 0.00 -
P/NAPS 0.83 0.83 1.00 0.80 1.00 0.93 1.13 -18.57%

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