[SCOMNET] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 9.86%
YoY- 61.04%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,643 29,937 29,502 30,676 34,556 35,369 33,956 1.33%
PBT 1,726 2,857 1,720 4,596 4,480 6,353 4,138 -44.02%
Tax -258 -352 -82 -396 -657 -1,380 -666 -46.70%
NP 1,468 2,505 1,638 4,200 3,823 4,973 3,472 -43.51%
-
NP to SH 1,468 2,505 1,638 4,200 3,823 4,973 3,472 -43.51%
-
Tax Rate 14.95% 12.32% 4.77% 8.62% 14.67% 21.72% 16.09% -
Total Cost 33,175 27,432 27,864 26,476 30,733 30,396 30,484 5.77%
-
Net Worth 36,568 36,450 36,450 36,450 36,464 36,331 34,230 4.48%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,218 1,620 2,430 - - - - -
Div Payout % 83.04% 64.66% 148.35% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 36,568 36,450 36,450 36,450 36,464 36,331 34,230 4.48%
NOSH 243,793 243,000 243,000 243,000 243,096 242,207 244,507 -0.19%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.24% 8.37% 5.55% 13.69% 11.06% 14.06% 10.22% -
ROE 4.01% 6.87% 4.49% 11.52% 10.48% 13.69% 10.14% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.21 12.32 12.14 12.62 14.21 14.60 13.89 1.52%
EPS 0.60 1.03 0.62 1.72 1.57 2.05 1.42 -43.54%
DPS 0.50 0.67 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.14 4.68%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.03 3.48 3.43 3.56 4.02 4.11 3.95 1.33%
EPS 0.17 0.29 0.19 0.49 0.44 0.58 0.40 -43.32%
DPS 0.14 0.19 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.0425 0.0424 0.0424 0.0424 0.0424 0.0422 0.0398 4.45%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.14 0.20 0.12 0.085 0.085 -
P/RPS 0.99 1.14 1.15 1.58 0.84 0.58 0.61 37.90%
P/EPS 23.25 13.58 20.77 11.57 7.63 4.14 5.99 145.96%
EY 4.30 7.36 4.81 8.64 13.11 24.16 16.71 -59.37%
DY 3.57 4.76 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 1.33 0.80 0.57 0.61 32.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 30/08/12 25/05/12 29/02/12 25/11/11 25/08/11 -
Price 0.12 0.15 0.14 0.17 0.14 0.09 0.08 -
P/RPS 0.84 1.22 1.15 1.35 0.98 0.62 0.58 27.86%
P/EPS 19.93 14.55 20.77 9.84 8.90 4.38 5.63 131.38%
EY 5.02 6.87 4.81 10.17 11.23 22.81 17.75 -56.74%
DY 4.17 4.44 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 0.93 1.13 0.93 0.60 0.57 25.22%

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