[SCOMNET] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 64.2%
YoY- 39.23%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,745 14,405 8,551 4,242 32,925 26,461 16,356 20.84%
PBT -2,642 -1,367 -256 -838 -2,304 -491 -569 177.54%
Tax 412 0 0 0 -37 0 0 -
NP -2,230 -1,367 -256 -838 -2,341 -491 -569 147.95%
-
NP to SH -2,230 -1,367 -256 -838 -2,341 -491 -569 147.95%
-
Tax Rate - - - - - - - -
Total Cost 23,975 15,772 8,807 5,080 35,266 26,952 16,925 26.05%
-
Net Worth 31,753 34,174 32,581 34,505 34,182 36,825 37,108 -9.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 31,753 34,174 32,581 34,505 34,182 36,825 37,108 -9.84%
NOSH 244,255 244,107 232,727 246,470 244,158 245,499 247,391 -0.84%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -10.26% -9.49% -2.99% -19.75% -7.11% -1.86% -3.48% -
ROE -7.02% -4.00% -0.79% -2.43% -6.85% -1.33% -1.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.90 5.90 3.67 1.72 13.49 10.78 6.61 21.86%
EPS -0.92 -0.56 -0.11 -0.34 -0.96 -0.20 -0.23 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.14 0.14 0.14 0.14 0.15 0.15 -9.07%
Adjusted Per Share Value based on latest NOSH - 246,470
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.53 1.67 0.99 0.49 3.83 3.07 1.90 20.97%
EPS -0.26 -0.16 -0.03 -0.10 -0.27 -0.06 -0.07 139.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0369 0.0397 0.0379 0.0401 0.0397 0.0428 0.0431 -9.81%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.09 0.08 0.09 0.09 0.12 0.14 -
P/RPS 1.24 1.53 2.18 5.23 0.67 1.11 2.12 -29.99%
P/EPS -12.05 -16.07 -72.73 -26.47 -9.39 -60.00 -60.87 -65.93%
EY -8.30 -6.22 -1.38 -3.78 -10.65 -1.67 -1.64 193.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.64 0.57 0.64 0.64 0.80 0.93 -5.80%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 01/03/10 25/11/09 26/08/09 27/05/09 27/02/09 27/11/08 27/08/08 -
Price 0.11 0.10 0.09 0.08 0.07 0.11 0.12 -
P/RPS 1.24 1.69 2.45 4.65 0.52 1.02 1.82 -22.51%
P/EPS -12.05 -17.86 -81.82 -23.53 -7.30 -55.00 -52.17 -62.25%
EY -8.30 -5.60 -1.22 -4.25 -13.70 -1.82 -1.92 164.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.64 0.57 0.50 0.73 0.80 4.11%

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