[SCOMNET] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -9.28%
YoY- 60.82%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 11,191 10,731 12,731 12,287 13,453 12,921 12,921 -9.11%
PBT -1,403 -442 907 1,529 1,473 -469 -469 107.19%
Tax 0 -1 -4 -199 -7 -12 -12 -
NP -1,403 -443 903 1,330 1,466 -481 -481 103.74%
-
NP to SH -1,403 -443 903 1,330 1,466 -481 -481 103.74%
-
Tax Rate - - 0.44% 13.02% 0.48% - - -
Total Cost 12,594 11,174 11,828 10,957 11,987 13,402 13,402 -4.04%
-
Net Worth 48,379 0 48,952 48,989 47,584 48,099 48,568 -0.25%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 20 - - -
Div Payout % - - - - 1.38% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,379 0 48,952 48,989 47,584 48,099 48,568 -0.25%
NOSH 241,896 20,228 20,228 20,243 20,248 20,210 20,236 420.44%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -12.54% -4.13% 7.09% 10.82% 10.90% -3.72% -3.72% -
ROE -2.90% 0.00% 1.84% 2.71% 3.08% -1.00% -0.99% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.63 53.05 62.94 60.70 66.44 63.93 63.85 -82.52%
EPS -0.58 -2.19 4.46 6.57 7.24 -2.38 -2.38 -60.88%
DPS 0.00 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.20 0.00 2.42 2.42 2.35 2.38 2.40 -80.83%
Adjusted Per Share Value based on latest NOSH - 20,243
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.30 1.25 1.48 1.43 1.56 1.50 1.50 -9.07%
EPS -0.16 -0.05 0.10 0.15 0.17 -0.06 -0.06 91.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0562 0.00 0.0569 0.0569 0.0553 0.0559 0.0564 -0.23%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.15 0.19 0.19 0.12 0.14 0.16 0.12 -
P/RPS 3.24 0.36 0.30 0.20 0.21 0.25 0.19 559.09%
P/EPS -25.86 -8.68 4.26 1.83 1.93 -6.72 -5.05 196.20%
EY -3.87 -11.53 23.49 54.75 51.71 -14.88 -19.81 -66.23%
DY 0.00 0.00 0.00 0.00 0.71 0.00 0.00 -
P/NAPS 0.75 0.00 0.08 0.05 0.06 0.07 0.05 505.22%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 - 27/08/04 26/02/04 20/11/03 29/08/03 30/05/03 -
Price 0.16 0.00 0.16 0.13 0.13 0.15 0.14 -
P/RPS 3.46 0.00 0.25 0.21 0.20 0.23 0.22 524.58%
P/EPS -27.59 0.00 3.58 1.98 1.80 -6.30 -5.89 179.17%
EY -3.63 0.00 27.90 50.54 55.69 -15.87 -16.98 -64.14%
DY 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
P/NAPS 0.80 0.00 0.07 0.05 0.06 0.06 0.06 459.64%

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