[SCOMNET] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 48.53%
YoY- 20.0%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 102,437 70,320 37,567 128,411 90,067 52,309 28,148 136.40%
PBT 22,131 13,505 6,690 30,453 20,537 13,639 5,494 152.95%
Tax -4,841 -3,211 -1,805 -7,867 -5,331 -3,590 -1,397 128.82%
NP 17,290 10,294 4,885 22,586 15,206 10,049 4,097 160.91%
-
NP to SH 17,290 10,294 4,885 22,586 15,206 10,049 4,097 160.91%
-
Tax Rate 21.87% 23.78% 26.98% 25.83% 25.96% 26.32% 25.43% -
Total Cost 85,147 60,026 32,682 105,825 74,861 42,260 24,051 132.10%
-
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,326 - - 10,155 9,985 - - -
Div Payout % 65.51% - - 44.96% 65.67% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
NOSH 755,090 722,476 678,376 677,038 665,677 643,000 643,000 11.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.88% 14.64% 13.00% 17.59% 16.88% 19.21% 14.56% -
ROE 5.78% 3.66% 1.94% 9.38% 6.72% 4.66% 1.93% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.57 9.73 5.48 18.97 13.53 8.14 4.38 112.37%
EPS 2.29 1.42 0.71 3.34 2.28 1.56 0.64 133.75%
DPS 1.50 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.3959 0.3897 0.3676 0.3557 0.3398 0.3356 0.33 12.89%
Adjusted Per Share Value based on latest NOSH - 677,038
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 12.28 8.43 4.50 15.39 10.80 6.27 3.37 136.61%
EPS 2.07 1.23 0.59 2.71 1.82 1.20 0.49 161.09%
DPS 1.36 0.00 0.00 1.22 1.20 0.00 0.00 -
NAPS 0.3583 0.3375 0.3018 0.2887 0.2711 0.2587 0.2544 25.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.77 1.57 1.62 1.85 2.00 1.12 0.50 -
P/RPS 13.05 16.13 29.54 9.75 14.78 13.77 11.42 9.29%
P/EPS 77.30 110.19 227.16 55.46 87.55 71.66 78.47 -0.99%
EY 1.29 0.91 0.44 1.80 1.14 1.40 1.27 1.04%
DY 0.85 0.00 0.00 0.81 0.75 0.00 0.00 -
P/NAPS 4.47 4.03 4.41 5.20 5.89 3.34 1.52 105.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 30/06/20 -
Price 1.96 1.51 1.76 1.79 2.02 1.80 1.12 -
P/RPS 14.45 15.51 32.09 9.44 14.93 22.13 25.58 -31.64%
P/EPS 85.60 105.98 246.79 53.66 88.43 115.18 175.78 -38.07%
EY 1.17 0.94 0.41 1.86 1.13 0.87 0.57 61.44%
DY 0.77 0.00 0.00 0.84 0.74 0.00 0.00 -
P/NAPS 4.95 3.87 4.79 5.03 5.94 5.36 3.39 28.67%

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