[SCOMNET] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 40.62%
YoY- 283.91%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 28,678 26,530 25,840 34,941 35,882 37,670 41,384 -21.63%
PBT 2,853 2,416 968 2,972 2,182 2,862 1,172 80.66%
Tax 0 0 0 11 -61 -92 0 -
NP 2,853 2,416 968 2,983 2,121 2,770 1,172 80.66%
-
NP to SH 2,853 2,416 968 2,983 2,121 2,770 1,172 80.66%
-
Tax Rate 0.00% 0.00% 0.00% -0.37% 2.80% 3.21% 0.00% -
Total Cost 25,825 24,114 24,872 31,958 33,761 34,900 40,212 -25.50%
-
Net Worth 41,310 41,310 41,310 41,310 38,879 38,879 38,879 4.11%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,296 1,944 - - - - - -
Div Payout % 45.42% 80.46% - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 41,310 41,310 41,310 41,310 38,879 38,879 38,879 4.11%
NOSH 243,000 243,000 243,000 243,000 243,000 243,000 243,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.95% 9.11% 3.75% 8.54% 5.91% 7.35% 2.83% -
ROE 6.91% 5.85% 2.34% 7.22% 5.46% 7.12% 3.01% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 11.80 10.92 10.63 14.38 14.77 15.50 17.03 -21.64%
EPS 1.17 1.00 0.40 1.23 0.87 1.14 0.48 80.82%
DPS 0.53 0.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.16 0.16 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.34 3.09 3.01 4.07 4.18 4.39 4.83 -21.74%
EPS 0.33 0.28 0.11 0.35 0.25 0.32 0.14 76.83%
DPS 0.15 0.23 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0482 0.0482 0.0482 0.0482 0.0453 0.0453 0.0453 4.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.12 0.125 0.12 0.12 0.10 0.115 0.14 -
P/RPS 1.02 1.14 1.13 0.83 0.68 0.74 0.82 15.61%
P/EPS 10.22 12.57 30.12 9.78 11.46 10.09 29.03 -50.04%
EY 9.79 7.95 3.32 10.23 8.73 9.91 3.45 100.05%
DY 4.44 6.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.74 0.71 0.71 0.63 0.72 0.88 -13.29%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 30/08/16 31/05/16 29/02/16 30/11/15 26/08/15 29/05/15 -
Price 0.125 0.11 0.13 0.105 0.125 0.09 0.125 -
P/RPS 1.06 1.01 1.22 0.73 0.85 0.58 0.73 28.14%
P/EPS 10.65 11.06 32.63 8.55 14.32 7.90 25.92 -44.64%
EY 9.39 9.04 3.06 11.69 6.98 12.67 3.86 80.58%
DY 4.27 7.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.76 0.62 0.78 0.56 0.78 -3.43%

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