[SCOMNET] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 43.11%
YoY- 61.84%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 32,117 32,753 37,567 38,344 37,758 24,161 28,148 9.18%
PBT 8,626 6,816 6,690 9,916 6,898 8,145 5,494 35.05%
Tax -1,630 -1,406 -1,805 -2,536 -1,741 -2,193 -1,397 10.82%
NP 6,996 5,410 4,885 7,380 5,157 5,952 4,097 42.81%
-
NP to SH 6,996 5,410 4,885 7,380 5,157 5,952 4,097 42.81%
-
Tax Rate 18.90% 20.63% 26.98% 25.57% 25.24% 26.92% 25.43% -
Total Cost 25,121 27,343 32,682 30,964 32,601 18,209 24,051 2.94%
-
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 11,326 - - - 9,985 - - -
Div Payout % 161.90% - - - 193.62% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 298,940 281,549 251,797 240,822 226,197 215,790 212,190 25.64%
NOSH 755,090 722,476 678,376 677,038 665,677 643,000 643,000 11.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.78% 16.52% 13.00% 19.25% 13.66% 24.63% 14.56% -
ROE 2.34% 1.92% 1.94% 3.06% 2.28% 2.76% 1.93% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.25 4.53 5.48 5.66 5.67 3.76 4.38 -1.98%
EPS 0.93 0.75 0.71 1.09 0.77 0.93 0.64 28.26%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.3959 0.3897 0.3676 0.3557 0.3398 0.3356 0.33 12.89%
Adjusted Per Share Value based on latest NOSH - 677,038
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.85 3.93 4.50 4.60 4.53 2.90 3.37 9.27%
EPS 0.84 0.65 0.59 0.88 0.62 0.71 0.49 43.19%
DPS 1.36 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.3583 0.3375 0.3018 0.2887 0.2711 0.2587 0.2544 25.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.77 1.57 1.62 1.85 2.00 1.12 0.50 -
P/RPS 41.61 34.63 29.54 32.67 35.26 29.81 11.42 136.59%
P/EPS 191.04 209.67 227.16 169.72 258.16 120.99 78.47 80.87%
EY 0.52 0.48 0.44 0.59 0.39 0.83 1.27 -44.83%
DY 0.85 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 4.47 4.03 4.41 5.20 5.89 3.34 1.52 105.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 28/05/21 12/03/21 30/11/20 27/08/20 30/06/20 -
Price 1.96 1.51 1.76 1.79 2.02 1.80 1.12 -
P/RPS 46.08 33.31 32.09 31.61 35.61 47.90 25.58 47.99%
P/EPS 211.55 201.65 246.79 164.21 260.75 194.46 175.78 13.13%
EY 0.47 0.50 0.41 0.61 0.38 0.51 0.57 -12.05%
DY 0.77 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 4.95 3.87 4.79 5.03 5.94 5.36 3.39 28.67%

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