[SCOMNET] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -70.72%
YoY- 51.57%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 158,328 120,980 75,836 35,973 145,441 102,437 70,320 71.53%
PBT 42,867 35,282 22,142 9,733 32,378 22,131 13,505 115.52%
Tax -9,864 -8,372 -5,336 -2,329 -7,088 -4,841 -3,211 110.88%
NP 33,003 26,910 16,806 7,404 25,290 17,290 10,294 116.96%
-
NP to SH 33,003 26,910 16,806 7,404 25,290 17,290 10,294 116.96%
-
Tax Rate 23.01% 23.73% 24.10% 23.93% 21.89% 21.87% 23.78% -
Total Cost 125,325 94,070 59,030 28,569 120,151 85,147 60,026 63.13%
-
Net Worth 327,510 327,492 327,505 318,606 311,366 298,940 281,549 10.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 15,233 15,232 11,424 11,425 11,391 11,326 - -
Div Payout % 46.16% 56.60% 67.98% 154.31% 45.04% 65.51% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 327,510 327,492 327,505 318,606 311,366 298,940 281,549 10.57%
NOSH 761,975 761,775 761,774 761,771 759,431 755,090 722,476 3.60%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 20.84% 22.24% 22.16% 20.58% 17.39% 16.88% 14.64% -
ROE 10.08% 8.22% 5.13% 2.32% 8.12% 5.78% 3.66% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.79 15.88 9.96 4.72 19.15 13.57 9.73 65.66%
EPS 4.33 3.53 2.21 0.97 3.33 2.29 1.42 109.85%
DPS 2.00 2.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.43 0.43 0.43 0.4183 0.41 0.3959 0.3897 6.76%
Adjusted Per Share Value based on latest NOSH - 761,771
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.40 14.06 8.81 4.18 16.90 11.90 8.17 71.56%
EPS 3.83 3.13 1.95 0.86 2.94 2.01 1.20 116.31%
DPS 1.77 1.77 1.33 1.33 1.32 1.32 0.00 -
NAPS 0.3806 0.3805 0.3806 0.3702 0.3618 0.3474 0.3272 10.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.57 1.66 1.12 1.34 2.01 1.77 1.57 -
P/RPS 7.55 10.45 11.25 28.37 10.50 13.05 16.13 -39.63%
P/EPS 36.23 46.98 50.76 137.85 60.36 77.30 110.19 -52.26%
EY 2.76 2.13 1.97 0.73 1.66 1.29 0.91 109.10%
DY 1.27 1.20 1.34 1.12 0.75 0.85 0.00 -
P/NAPS 3.65 3.86 2.60 3.20 4.90 4.47 4.03 -6.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 23/08/22 20/05/22 22/02/22 25/11/21 27/08/21 -
Price 1.37 1.79 1.35 1.30 1.52 1.96 1.51 -
P/RPS 6.59 11.27 13.56 27.53 7.94 14.45 15.51 -43.39%
P/EPS 31.62 50.66 61.18 133.73 45.64 85.60 105.98 -55.25%
EY 3.16 1.97 1.63 0.75 2.19 1.17 0.94 123.91%
DY 1.46 1.12 1.11 1.15 0.99 0.77 0.00 -
P/NAPS 3.19 4.16 3.14 3.11 3.71 4.95 3.87 -12.05%

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