[SCOMNET] QoQ Annualized Quarter Result on 31-Mar-2003 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -160.65%
YoY- -479.92%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 47,751 47,285 44,022 44,022 42,420 41,894 36,092 20.45%
PBT 2,119 786 -1,768 -1,768 3,114 3,093 3,650 -30.33%
Tax -230 -41 -48 -48 -120 -204 -250 -5.39%
NP 1,889 745 -1,816 -1,816 2,994 2,889 3,400 -32.34%
-
NP to SH 1,889 745 -1,816 -1,816 2,994 2,889 3,400 -32.34%
-
Tax Rate 10.85% 5.22% - - 3.85% 6.60% 6.85% -
Total Cost 45,862 46,540 45,838 45,838 39,426 39,005 32,692 25.23%
-
Net Worth 48,996 47,595 48,237 48,568 49,393 51,489 53,226 -5.35%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 20 27 - - 2,024 - - -
Div Payout % 1.07% 3.62% - - 67.61% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 48,996 47,595 48,237 48,568 49,393 51,489 53,226 -5.35%
NOSH 20,246 20,253 20,267 20,236 20,243 20,271 20,238 0.02%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.96% 1.58% -4.13% -4.13% 7.06% 6.90% 9.42% -
ROE 3.86% 1.57% -3.76% -3.74% 6.06% 5.61% 6.39% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 235.85 233.47 217.20 217.53 209.55 206.67 178.34 20.42%
EPS 9.33 3.68 -8.96 -8.96 14.79 14.25 16.80 -32.36%
DPS 0.10 0.13 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.42 2.35 2.38 2.40 2.44 2.54 2.63 -5.38%
Adjusted Per Share Value based on latest NOSH - 20,236
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.55 5.49 5.12 5.12 4.93 4.87 4.19 20.54%
EPS 0.22 0.09 -0.21 -0.21 0.35 0.34 0.40 -32.79%
DPS 0.00 0.00 0.00 0.00 0.24 0.00 0.00 -
NAPS 0.0569 0.0553 0.0561 0.0564 0.0574 0.0598 0.0618 -5.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.12 0.14 0.16 0.12 0.12 0.15 0.15 -
P/RPS 0.05 0.06 0.07 0.06 0.06 0.07 0.08 -26.83%
P/EPS 1.29 3.80 -1.79 -1.34 0.81 1.05 0.89 27.98%
EY 77.75 26.29 -56.00 -74.78 123.25 95.02 112.00 -21.54%
DY 0.83 0.95 0.00 0.00 83.33 0.00 0.00 -
P/NAPS 0.05 0.06 0.07 0.05 0.05 0.06 0.06 -11.41%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 29/08/03 30/05/03 18/04/03 29/11/02 30/08/02 -
Price 0.13 0.13 0.15 0.14 0.12 0.16 0.14 -
P/RPS 0.06 0.06 0.07 0.06 0.06 0.08 0.08 -17.40%
P/EPS 1.39 3.53 -1.67 -1.56 0.81 1.12 0.83 40.89%
EY 71.77 28.31 -59.73 -64.10 123.25 89.08 120.00 -28.94%
DY 0.77 1.03 0.00 0.00 83.33 0.00 0.00 -
P/NAPS 0.05 0.06 0.06 0.06 0.05 0.06 0.05 0.00%

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