[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 114.86%
YoY- 269.31%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 14,751 7,669 34,556 26,527 16,978 7,684 33,231 -41.83%
PBT 860 1,149 4,480 4,765 2,069 837 165 200.91%
Tax -41 -99 -657 -1,035 -333 -185 -190 -64.05%
NP 819 1,050 3,823 3,730 1,736 652 -25 -
-
NP to SH 819 1,050 3,823 3,730 1,736 652 -25 -
-
Tax Rate 4.77% 8.62% 14.67% 21.72% 16.09% 22.10% 115.15% -
Total Cost 13,932 6,619 30,733 22,797 15,242 7,032 33,256 -44.04%
-
Net Worth 36,450 36,450 36,464 36,331 34,230 31,392 32,499 7.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 1,215 - - - - - - -
Div Payout % 148.35% - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 36,450 36,450 36,464 36,331 34,230 31,392 32,499 7.95%
NOSH 243,000 243,000 243,096 242,207 244,507 241,481 250,000 -1.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.55% 13.69% 11.06% 14.06% 10.22% 8.49% -0.08% -
ROE 2.25% 2.88% 10.48% 10.27% 5.07% 2.08% -0.08% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.07 3.16 14.21 10.95 6.94 3.18 13.29 -40.72%
EPS 0.31 0.43 1.57 1.54 0.71 0.27 -0.01 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.14 0.13 0.13 10.01%
Adjusted Per Share Value based on latest NOSH - 243,170
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.77 0.92 4.14 3.18 2.04 0.92 3.98 -41.76%
EPS 0.10 0.13 0.46 0.45 0.21 0.08 0.00 -
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0437 0.0437 0.0435 0.041 0.0376 0.039 7.88%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.20 0.12 0.085 0.085 0.09 0.09 -
P/RPS 2.31 6.34 0.84 0.78 1.22 2.83 0.68 126.14%
P/EPS 41.54 46.29 7.63 5.52 11.97 33.33 -900.00 -
EY 2.41 2.16 13.11 18.12 8.35 3.00 -0.11 -
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.33 0.80 0.57 0.61 0.69 0.69 22.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 -
Price 0.14 0.17 0.14 0.09 0.08 0.10 0.10 -
P/RPS 2.31 5.39 0.98 0.82 1.15 3.14 0.75 111.83%
P/EPS 41.54 39.34 8.90 5.84 11.27 37.04 -1,000.00 -
EY 2.41 2.54 11.23 17.11 8.88 2.70 -0.10 -
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.13 0.93 0.60 0.57 0.77 0.77 13.42%

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