[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 51.32%
YoY- 6.64%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 70,320 37,567 128,411 90,067 52,309 28,148 122,969 -31.12%
PBT 13,505 6,690 30,453 20,537 13,639 5,494 23,613 -31.12%
Tax -3,211 -1,805 -7,867 -5,331 -3,590 -1,397 -4,792 -23.44%
NP 10,294 4,885 22,586 15,206 10,049 4,097 18,821 -33.14%
-
NP to SH 10,294 4,885 22,586 15,206 10,049 4,097 18,821 -33.14%
-
Tax Rate 23.78% 26.98% 25.83% 25.96% 26.32% 25.43% 20.29% -
Total Cost 60,026 32,682 105,825 74,861 42,260 24,051 104,148 -30.76%
-
Net Worth 281,549 251,797 240,822 226,197 215,790 212,190 205,759 23.27%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 10,155 9,985 - - 9,645 -
Div Payout % - - 44.96% 65.67% - - 51.25% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 281,549 251,797 240,822 226,197 215,790 212,190 205,759 23.27%
NOSH 722,476 678,376 677,038 665,677 643,000 643,000 643,000 8.08%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.64% 13.00% 17.59% 16.88% 19.21% 14.56% 15.31% -
ROE 3.66% 1.94% 9.38% 6.72% 4.66% 1.93% 9.15% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.73 5.48 18.97 13.53 8.14 4.38 19.12 -36.28%
EPS 1.42 0.71 3.34 2.28 1.56 0.64 2.93 -38.32%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 1.50 -
NAPS 0.3897 0.3676 0.3557 0.3398 0.3356 0.33 0.32 14.05%
Adjusted Per Share Value based on latest NOSH - 665,677
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 8.20 4.38 14.97 10.50 6.10 3.28 14.34 -31.13%
EPS 1.20 0.57 2.63 1.77 1.17 0.48 2.19 -33.06%
DPS 0.00 0.00 1.18 1.16 0.00 0.00 1.12 -
NAPS 0.3283 0.2936 0.2808 0.2638 0.2516 0.2474 0.2399 23.28%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.57 1.62 1.85 2.00 1.12 0.50 0.725 -
P/RPS 16.13 29.54 9.75 14.78 13.77 11.42 3.79 162.85%
P/EPS 110.19 227.16 55.46 87.55 71.66 78.47 24.77 170.73%
EY 0.91 0.44 1.80 1.14 1.40 1.27 4.04 -63.01%
DY 0.00 0.00 0.81 0.75 0.00 0.00 2.07 -
P/NAPS 4.03 4.41 5.20 5.89 3.34 1.52 2.27 46.66%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 30/06/20 27/02/20 -
Price 1.51 1.76 1.79 2.02 1.80 1.12 0.74 -
P/RPS 15.51 32.09 9.44 14.93 22.13 25.58 3.87 152.52%
P/EPS 105.98 246.79 53.66 88.43 115.18 175.78 25.28 160.22%
EY 0.94 0.41 1.86 1.13 0.87 0.57 3.96 -61.69%
DY 0.00 0.00 0.84 0.74 0.00 0.00 2.03 -
P/NAPS 3.87 4.79 5.03 5.94 5.36 3.39 2.31 41.10%

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