[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -310.18%
YoY- -269.95%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,153 8,835 39,016 34,653 23,462 12,731 47,751 -45.64%
PBT -1,138 -1,022 469 -945 458 907 2,119 -
Tax 0 0 312 -5 -6 -4 -230 -
NP -1,138 -1,022 781 -950 452 903 1,889 -
-
NP to SH -1,138 -1,022 781 -950 452 903 1,889 -
-
Tax Rate - - -66.52% - 1.31% 0.44% 10.85% -
Total Cost 20,291 9,857 38,235 35,603 23,010 11,828 45,862 -41.96%
-
Net Worth 46,004 46,233 49,312 48,717 0 49,051 48,996 -4.11%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 12,328 - - - 20 -
Div Payout % - - 1,578.51% - - - 1.07% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 46,004 46,233 49,312 48,717 0 49,051 48,996 -4.11%
NOSH 242,127 243,333 246,562 243,589 20,269 20,269 20,246 423.75%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -5.94% -11.57% 2.00% -2.74% 1.93% 7.09% 3.96% -
ROE -2.47% -2.21% 1.58% -1.95% 0.00% 1.84% 3.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.91 3.63 15.82 14.23 115.75 62.81 235.85 -89.62%
EPS -0.47 -0.42 0.32 -0.39 2.23 4.46 9.33 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.10 -
NAPS 0.19 0.19 0.20 0.20 0.00 2.42 2.42 -81.69%
Adjusted Per Share Value based on latest NOSH - 241,896
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.30 1.06 4.68 4.15 2.81 1.53 5.72 -45.55%
EPS -0.14 -0.12 0.09 -0.11 0.05 0.11 0.23 -
DPS 0.00 0.00 1.48 0.00 0.00 0.00 0.00 -
NAPS 0.0551 0.0554 0.0591 0.0584 0.00 0.0588 0.0587 -4.13%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.11 0.12 0.15 0.15 0.19 0.19 0.12 -
P/RPS 1.39 3.31 0.95 1.05 0.16 0.30 0.05 819.55%
P/EPS -23.40 -28.57 47.36 -38.46 8.52 4.26 1.29 -
EY -4.27 -3.50 2.11 -2.60 11.74 23.45 77.75 -
DY 0.00 0.00 33.33 0.00 0.00 0.00 0.83 -
P/NAPS 0.58 0.63 0.75 0.75 0.00 0.08 0.05 413.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 31/05/05 16/03/05 26/11/04 - 27/08/04 26/02/04 -
Price 0.09 0.10 0.14 0.16 0.00 0.16 0.13 -
P/RPS 1.14 2.75 0.88 1.12 0.00 0.25 0.06 613.31%
P/EPS -19.15 -23.81 44.20 -41.03 0.00 3.59 1.39 -
EY -5.22 -4.20 2.26 -2.44 0.00 27.84 71.77 -
DY 0.00 0.00 35.71 0.00 0.00 0.00 0.77 -
P/NAPS 0.47 0.53 0.70 0.80 0.00 0.07 0.05 346.01%

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