[SCOMNET] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 110.73%
YoY- 2.44%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 35,973 145,441 102,437 70,320 37,567 128,411 90,067 -45.79%
PBT 9,733 32,378 22,131 13,505 6,690 30,453 20,537 -39.24%
Tax -2,329 -7,088 -4,841 -3,211 -1,805 -7,867 -5,331 -42.45%
NP 7,404 25,290 17,290 10,294 4,885 22,586 15,206 -38.13%
-
NP to SH 7,404 25,290 17,290 10,294 4,885 22,586 15,206 -38.13%
-
Tax Rate 23.93% 21.89% 21.87% 23.78% 26.98% 25.83% 25.96% -
Total Cost 28,569 120,151 85,147 60,026 32,682 105,825 74,861 -47.41%
-
Net Worth 318,606 311,366 298,940 281,549 251,797 240,822 226,197 25.68%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 11,425 11,391 11,326 - - 10,155 9,985 9.40%
Div Payout % 154.31% 45.04% 65.51% - - 44.96% 65.67% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 318,606 311,366 298,940 281,549 251,797 240,822 226,197 25.68%
NOSH 761,771 759,431 755,090 722,476 678,376 677,038 665,677 9.41%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 20.58% 17.39% 16.88% 14.64% 13.00% 17.59% 16.88% -
ROE 2.32% 8.12% 5.78% 3.66% 1.94% 9.38% 6.72% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.72 19.15 13.57 9.73 5.48 18.97 13.53 -50.47%
EPS 0.97 3.33 2.29 1.42 0.71 3.34 2.28 -43.46%
DPS 1.50 1.50 1.50 0.00 0.00 1.50 1.50 0.00%
NAPS 0.4183 0.41 0.3959 0.3897 0.3676 0.3557 0.3398 14.87%
Adjusted Per Share Value based on latest NOSH - 722,476
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 4.31 17.43 12.28 8.43 4.50 15.39 10.80 -45.82%
EPS 0.89 3.03 2.07 1.23 0.59 2.71 1.82 -37.95%
DPS 1.37 1.37 1.36 0.00 0.00 1.22 1.20 9.24%
NAPS 0.3819 0.3732 0.3583 0.3375 0.3018 0.2887 0.2711 25.69%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.34 2.01 1.77 1.57 1.62 1.85 2.00 -
P/RPS 28.37 10.50 13.05 16.13 29.54 9.75 14.78 54.51%
P/EPS 137.85 60.36 77.30 110.19 227.16 55.46 87.55 35.37%
EY 0.73 1.66 1.29 0.91 0.44 1.80 1.14 -25.72%
DY 1.12 0.75 0.85 0.00 0.00 0.81 0.75 30.68%
P/NAPS 3.20 4.90 4.47 4.03 4.41 5.20 5.89 -33.44%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 20/05/22 22/02/22 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 -
Price 1.30 1.52 1.96 1.51 1.76 1.79 2.02 -
P/RPS 27.53 7.94 14.45 15.51 32.09 9.44 14.93 50.42%
P/EPS 133.73 45.64 85.60 105.98 246.79 53.66 88.43 31.78%
EY 0.75 2.19 1.17 0.94 0.41 1.86 1.13 -23.93%
DY 1.15 0.99 0.77 0.00 0.00 0.84 0.74 34.20%
P/NAPS 3.11 3.71 4.95 3.87 4.79 5.03 5.94 -35.06%

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