[SCOMNET] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -52.2%
YoY- 199.45%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 39,016 34,653 23,462 12,731 47,751 35,464 22,011 46.21%
PBT 469 -945 458 907 2,119 590 -884 -
Tax 312 -5 -6 -4 -230 -31 -24 -
NP 781 -950 452 903 1,889 559 -908 -
-
NP to SH 781 -950 452 903 1,889 559 -908 -
-
Tax Rate -66.52% - 1.31% 0.44% 10.85% 5.25% - -
Total Cost 38,235 35,603 23,010 11,828 45,862 34,905 22,919 40.44%
-
Net Worth 49,312 48,717 0 49,051 48,996 47,596 48,237 1.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 12,328 - - - 20 20 - -
Div Payout % 1,578.51% - - - 1.07% 3.62% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 49,312 48,717 0 49,051 48,996 47,596 48,237 1.47%
NOSH 246,562 243,589 20,269 20,269 20,246 20,253 20,267 424.97%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.00% -2.74% 1.93% 7.09% 3.96% 1.58% -4.13% -
ROE 1.58% -1.95% 0.00% 1.84% 3.86% 1.17% -1.88% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 15.82 14.23 115.75 62.81 235.85 175.10 108.60 -72.15%
EPS 0.32 -0.39 2.23 4.46 9.33 2.76 -4.48 -
DPS 5.00 0.00 0.00 0.00 0.10 0.10 0.00 -
NAPS 0.20 0.20 0.00 2.42 2.42 2.35 2.38 -80.67%
Adjusted Per Share Value based on latest NOSH - 20,228
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.53 4.03 2.73 1.48 5.55 4.12 2.56 46.04%
EPS 0.09 -0.11 0.05 0.10 0.22 0.06 -0.11 -
DPS 1.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0573 0.0566 0.00 0.057 0.0569 0.0553 0.0561 1.41%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.15 0.15 0.19 0.19 0.12 0.14 0.16 -
P/RPS 0.95 1.05 0.16 0.30 0.05 0.08 0.15 240.40%
P/EPS 47.36 -38.46 8.52 4.26 1.29 5.07 -3.57 -
EY 2.11 -2.60 11.74 23.45 77.75 19.71 -28.00 -
DY 33.33 0.00 0.00 0.00 0.83 0.71 0.00 -
P/NAPS 0.75 0.75 0.00 0.08 0.05 0.06 0.07 382.52%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 16/03/05 26/11/04 - 27/08/04 26/02/04 20/11/03 29/08/03 -
Price 0.14 0.16 0.00 0.16 0.13 0.13 0.15 -
P/RPS 0.88 1.12 0.00 0.25 0.06 0.07 0.14 238.70%
P/EPS 44.20 -41.03 0.00 3.59 1.39 4.71 -3.35 -
EY 2.26 -2.44 0.00 27.84 71.77 21.23 -29.87 -
DY 35.71 0.00 0.00 0.00 0.77 0.77 0.00 -
P/NAPS 0.70 0.80 0.00 0.07 0.05 0.06 0.06 410.58%

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