[SCOMNET] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -78.23%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 128,411 90,067 52,309 28,148 122,969 90,573 55,544 74.39%
PBT 30,453 20,537 13,639 5,494 23,613 18,692 11,895 86.61%
Tax -7,867 -5,331 -3,590 -1,397 -4,792 -4,433 -2,821 97.50%
NP 22,586 15,206 10,049 4,097 18,821 14,259 9,074 83.15%
-
NP to SH 22,586 15,206 10,049 4,097 18,821 14,259 9,074 83.15%
-
Tax Rate 25.83% 25.96% 26.32% 25.43% 20.29% 23.72% 23.72% -
Total Cost 105,825 74,861 42,260 24,051 104,148 76,314 46,470 72.66%
-
Net Worth 240,822 226,197 215,790 212,190 205,759 199,330 192,900 15.86%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,155 9,985 - - 9,645 9,645 9,645 3.47%
Div Payout % 44.96% 65.67% - - 51.25% 67.64% 106.29% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 240,822 226,197 215,790 212,190 205,759 199,330 192,900 15.86%
NOSH 677,038 665,677 643,000 643,000 643,000 643,000 643,000 3.48%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.59% 16.88% 19.21% 14.56% 15.31% 15.74% 16.34% -
ROE 9.38% 6.72% 4.66% 1.93% 9.15% 7.15% 4.70% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.97 13.53 8.14 4.38 19.12 14.09 8.64 68.52%
EPS 3.34 2.28 1.56 0.64 2.93 2.22 1.41 77.23%
DPS 1.50 1.50 0.00 0.00 1.50 1.50 1.50 0.00%
NAPS 0.3557 0.3398 0.3356 0.33 0.32 0.31 0.30 11.96%
Adjusted Per Share Value based on latest NOSH - 643,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 14.92 10.47 6.08 3.27 14.29 10.52 6.45 74.46%
EPS 2.62 1.77 1.17 0.48 2.19 1.66 1.05 83.45%
DPS 1.18 1.16 0.00 0.00 1.12 1.12 1.12 3.52%
NAPS 0.2798 0.2628 0.2507 0.2466 0.2391 0.2316 0.2241 15.87%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.85 2.00 1.12 0.50 0.725 0.815 0.835 -
P/RPS 9.75 14.78 13.77 11.42 3.79 5.79 9.67 0.54%
P/EPS 55.46 87.55 71.66 78.47 24.77 36.75 59.17 -4.20%
EY 1.80 1.14 1.40 1.27 4.04 2.72 1.69 4.27%
DY 0.81 0.75 0.00 0.00 2.07 1.84 1.80 -41.13%
P/NAPS 5.20 5.89 3.34 1.52 2.27 2.63 2.78 51.52%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 12/03/21 30/11/20 27/08/20 30/06/20 27/02/20 27/11/19 29/08/19 -
Price 1.79 2.02 1.80 1.12 0.74 0.79 0.75 -
P/RPS 9.44 14.93 22.13 25.58 3.87 5.61 8.68 5.72%
P/EPS 53.66 88.43 115.18 175.78 25.28 35.62 53.15 0.63%
EY 1.86 1.13 0.87 0.57 3.96 2.81 1.88 -0.70%
DY 0.84 0.74 0.00 0.00 2.03 1.90 2.00 -43.76%
P/NAPS 5.03 5.94 5.36 3.39 2.31 2.55 2.50 59.03%

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