[SCOMNET] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 55.27%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 88,288 81,442 72,052 47,232 34,447 31,666 30,366 103.31%
PBT 16,092 17,286 13,098 4,140 2,033 2,986 2,734 224.94%
Tax -3,919 -3,749 -2,676 -120 556 0 0 -
NP 12,173 13,537 10,422 4,020 2,589 2,986 2,734 169.90%
-
NP to SH 12,173 13,537 10,422 4,020 2,589 2,986 2,734 169.90%
-
Tax Rate 24.35% 21.69% 20.43% 2.90% -27.35% 0.00% 0.00% -
Total Cost 76,115 67,905 61,630 43,212 31,858 28,680 27,632 96.14%
-
Net Worth 135,029 128,600 128,600 46,169 43,740 43,740 43,740 111.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 135,029 128,600 128,600 46,169 43,740 43,740 43,740 111.57%
NOSH 643,000 643,000 643,000 243,000 243,000 243,000 243,000 90.97%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 13.79% 16.62% 14.46% 8.51% 7.52% 9.43% 9.00% -
ROE 9.02% 10.53% 8.10% 8.71% 5.92% 6.83% 6.25% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 13.73 12.67 11.21 19.44 14.18 13.03 12.50 6.43%
EPS 1.89 2.11 1.62 1.64 1.07 1.23 1.12 41.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.20 0.19 0.18 0.18 0.18 10.79%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.58 9.76 8.64 5.66 4.13 3.80 3.64 103.27%
EPS 1.46 1.62 1.25 0.48 0.31 0.36 0.33 168.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1619 0.1542 0.1542 0.0553 0.0524 0.0524 0.0524 111.69%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.56 0.70 0.38 0.34 0.40 0.165 0.165 -
P/RPS 4.08 5.53 3.39 1.75 2.82 1.27 1.32 111.75%
P/EPS 29.58 33.25 23.44 20.55 37.54 13.42 14.67 59.40%
EY 3.38 3.01 4.27 4.87 2.66 7.45 6.82 -37.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 3.50 1.90 1.79 2.22 0.92 0.92 103.06%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 01/03/19 28/11/18 27/08/18 28/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.75 0.725 0.565 0.37 0.40 0.33 0.165 -
P/RPS 5.46 5.72 5.04 1.90 2.82 2.53 1.32 157.01%
P/EPS 39.62 34.44 34.86 22.37 37.54 26.85 14.67 93.58%
EY 2.52 2.90 2.87 4.47 2.66 3.72 6.82 -48.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 3.63 2.83 1.95 2.22 1.83 0.92 146.32%

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