[SCOMNET] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -102.48%
YoY- 98.88%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 26,527 16,978 7,684 33,231 25,765 17,420 8,633 111.21%
PBT 4,765 2,069 837 165 1,128 427 -298 -
Tax -1,035 -333 -185 -190 -118 -55 0 -
NP 3,730 1,736 652 -25 1,010 372 -298 -
-
NP to SH 3,730 1,736 652 -25 1,010 372 -298 -
-
Tax Rate 21.72% 16.09% 22.10% 115.15% 10.46% 12.88% - -
Total Cost 22,797 15,242 7,032 33,256 24,755 17,048 8,931 86.66%
-
Net Worth 36,331 34,230 31,392 32,499 33,666 32,239 32,283 8.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 36,331 34,230 31,392 32,499 33,666 32,239 32,283 8.18%
NOSH 242,207 244,507 241,481 250,000 240,476 247,999 248,333 -1.64%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.06% 10.22% 8.49% -0.08% 3.92% 2.14% -3.45% -
ROE 10.27% 5.07% 2.08% -0.08% 3.00% 1.15% -0.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 10.95 6.94 3.18 13.29 10.71 7.02 3.48 114.57%
EPS 1.54 0.71 0.27 -0.01 0.42 0.15 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.13 0.14 0.13 0.13 10.00%
Adjusted Per Share Value based on latest NOSH - 240,697
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.18 2.04 0.92 3.98 3.09 2.09 1.03 111.88%
EPS 0.45 0.21 0.08 0.00 0.12 0.04 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0435 0.041 0.0376 0.039 0.0404 0.0386 0.0387 8.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.085 0.085 0.09 0.09 0.09 0.11 0.09 -
P/RPS 0.78 1.22 2.83 0.68 0.84 1.57 2.59 -55.03%
P/EPS 5.52 11.97 33.33 -900.00 21.43 73.33 -75.00 -
EY 18.12 8.35 3.00 -0.11 4.67 1.36 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.69 0.69 0.64 0.85 0.69 -11.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 27/05/10 -
Price 0.09 0.08 0.10 0.10 0.09 0.10 0.18 -
P/RPS 0.82 1.15 3.14 0.75 0.84 1.42 5.18 -70.70%
P/EPS 5.84 11.27 37.04 -1,000.00 21.43 66.67 -150.00 -
EY 17.11 8.88 2.70 -0.10 4.67 1.50 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.77 0.77 0.64 0.77 1.38 -42.57%

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