[SCOMNET] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 404.78%
YoY- 213.92%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 10,731 12,731 12,287 13,453 12,921 12,921 10,999 -1.63%
PBT -442 907 1,529 1,473 -469 -469 794 -
Tax -1 -4 -199 -7 -12 -12 33 -
NP -443 903 1,330 1,466 -481 -481 827 -
-
NP to SH -443 903 1,330 1,466 -481 -481 827 -
-
Tax Rate - 0.44% 13.02% 0.48% - - -4.16% -
Total Cost 11,174 11,828 10,957 11,987 13,402 13,402 10,172 6.46%
-
Net Worth 0 48,952 48,989 47,584 48,099 48,568 49,457 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - 20 - - - -
Div Payout % - - - 1.38% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 0 48,952 48,989 47,584 48,099 48,568 49,457 -
NOSH 20,228 20,228 20,243 20,248 20,210 20,236 20,269 -0.13%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -4.13% 7.09% 10.82% 10.90% -3.72% -3.72% 7.52% -
ROE 0.00% 1.84% 2.71% 3.08% -1.00% -0.99% 1.67% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.05 62.94 60.70 66.44 63.93 63.85 54.26 -1.49%
EPS -2.19 4.46 6.57 7.24 -2.38 -2.38 4.08 -
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.00 2.42 2.42 2.35 2.38 2.40 2.44 -
Adjusted Per Share Value based on latest NOSH - 20,248
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.29 1.53 1.47 1.61 1.55 1.55 1.32 -1.52%
EPS -0.05 0.11 0.16 0.18 -0.06 -0.06 0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0587 0.0587 0.057 0.0577 0.0582 0.0593 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.19 0.19 0.12 0.14 0.16 0.12 0.12 -
P/RPS 0.36 0.30 0.20 0.21 0.25 0.19 0.22 38.90%
P/EPS -8.68 4.26 1.83 1.93 -6.72 -5.05 2.94 -
EY -11.53 23.49 54.75 51.71 -14.88 -19.81 34.00 -
DY 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
P/NAPS 0.00 0.08 0.05 0.06 0.07 0.05 0.05 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - 27/08/04 26/02/04 20/11/03 29/08/03 30/05/03 18/04/03 -
Price 0.00 0.16 0.13 0.13 0.15 0.14 0.12 -
P/RPS 0.00 0.25 0.21 0.20 0.23 0.22 0.22 -
P/EPS 0.00 3.58 1.98 1.80 -6.30 -5.89 2.94 -
EY 0.00 27.90 50.54 55.69 -15.87 -16.98 34.00 -
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
P/NAPS 0.00 0.07 0.05 0.06 0.06 0.06 0.05 -

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