[SCOMNET] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 60.12%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 70,698 37,365 158,328 120,980 75,836 35,973 145,441 -38.25%
PBT 18,434 9,017 42,867 35,282 22,142 9,733 32,378 -31.37%
Tax -4,114 -1,997 -9,864 -8,372 -5,336 -2,329 -7,088 -30.48%
NP 14,320 7,020 33,003 26,910 16,806 7,404 25,290 -31.62%
-
NP to SH 14,320 7,020 33,003 26,910 16,806 7,404 25,290 -31.62%
-
Tax Rate 22.32% 22.15% 23.01% 23.73% 24.10% 23.93% 21.89% -
Total Cost 56,378 30,345 125,325 94,070 59,030 28,569 120,151 -39.69%
-
Net Worth 356,773 335,723 327,510 327,492 327,505 318,606 311,366 9.52%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,633 11,445 15,233 15,232 11,424 11,425 11,391 1.41%
Div Payout % 81.24% 163.04% 46.16% 56.60% 67.98% 154.31% 45.04% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 356,773 335,723 327,510 327,492 327,505 318,606 311,366 9.52%
NOSH 786,955 763,244 761,975 761,775 761,774 761,771 759,431 2.40%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 20.26% 18.79% 20.84% 22.24% 22.16% 20.58% 17.39% -
ROE 4.01% 2.09% 10.08% 8.22% 5.13% 2.32% 8.12% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.12 4.90 20.79 15.88 9.96 4.72 19.15 -39.09%
EPS 1.85 0.92 4.33 3.53 2.21 0.97 3.33 -32.49%
DPS 1.50 1.50 2.00 2.00 1.50 1.50 1.50 0.00%
NAPS 0.46 0.44 0.43 0.43 0.43 0.4183 0.41 7.99%
Adjusted Per Share Value based on latest NOSH - 761,775
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.47 4.48 18.98 14.50 9.09 4.31 17.43 -38.27%
EPS 1.72 0.84 3.96 3.23 2.01 0.89 3.03 -31.51%
DPS 1.39 1.37 1.83 1.83 1.37 1.37 1.37 0.97%
NAPS 0.4277 0.4024 0.3926 0.3926 0.3926 0.3819 0.3732 9.54%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.24 1.41 1.57 1.66 1.12 1.34 2.01 -
P/RPS 13.60 28.79 7.55 10.45 11.25 28.37 10.50 18.87%
P/EPS 67.16 153.25 36.23 46.98 50.76 137.85 60.36 7.39%
EY 1.49 0.65 2.76 2.13 1.97 0.73 1.66 -6.96%
DY 1.21 1.06 1.27 1.20 1.34 1.12 0.75 37.67%
P/NAPS 2.70 3.20 3.65 3.86 2.60 3.20 4.90 -32.86%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 29/05/23 21/02/23 22/11/22 23/08/22 20/05/22 22/02/22 -
Price 1.36 1.28 1.37 1.79 1.35 1.30 1.52 -
P/RPS 14.92 26.14 6.59 11.27 13.56 27.53 7.94 52.45%
P/EPS 73.66 139.12 31.62 50.66 61.18 133.73 45.64 37.71%
EY 1.36 0.72 3.16 1.97 1.63 0.75 2.19 -27.27%
DY 1.10 1.17 1.46 1.12 1.11 1.15 0.99 7.29%
P/NAPS 2.96 2.91 3.19 4.16 3.14 3.11 3.71 -14.01%

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