[SCOMNET] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 44.76%
YoY- 180.28%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 34,734 34,749 33,993 32,789 32,282 33,231 33,105 3.25%
PBT 4,967 4,655 3,802 1,807 1,300 165 -147 -
Tax -801 -887 -1,107 -468 -375 -190 228 -
NP 4,166 3,768 2,695 1,339 925 -25 81 1279.69%
-
NP to SH 4,166 3,768 2,695 1,339 925 -25 81 1279.69%
-
Tax Rate 16.13% 19.05% 29.12% 25.90% 28.85% 115.15% - -
Total Cost 30,568 30,981 31,298 31,450 31,357 33,256 33,024 -5.01%
-
Net Worth 36,450 36,450 36,475 33,724 31,392 31,290 34,353 4.02%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 36,450 36,450 36,475 33,724 31,392 31,290 34,353 4.02%
NOSH 243,000 243,000 243,170 240,888 241,481 240,697 245,384 -0.64%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.99% 10.84% 7.93% 4.08% 2.87% -0.08% 0.24% -
ROE 11.43% 10.34% 7.39% 3.97% 2.95% -0.08% 0.24% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.29 14.30 13.98 13.61 13.37 13.81 13.49 3.91%
EPS 1.71 1.55 1.11 0.56 0.38 -0.01 0.03 1377.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.13 0.13 0.14 4.70%
Adjusted Per Share Value based on latest NOSH - 240,888
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.04 4.04 3.95 3.81 3.75 3.86 3.85 3.26%
EPS 0.48 0.44 0.31 0.16 0.11 0.00 0.01 1217.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0424 0.0424 0.0392 0.0365 0.0364 0.0399 4.13%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.20 0.12 0.085 0.085 0.09 0.09 0.09 -
P/RPS 1.40 0.84 0.61 0.62 0.67 0.65 0.67 63.37%
P/EPS 11.67 7.74 7.67 15.29 23.50 -866.51 272.65 -87.74%
EY 8.57 12.92 13.04 6.54 4.26 -0.12 0.37 711.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.80 0.57 0.61 0.69 0.69 0.64 62.77%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 29/02/12 25/11/11 25/08/11 26/05/11 28/02/11 25/11/10 -
Price 0.17 0.14 0.09 0.08 0.10 0.10 0.09 -
P/RPS 1.19 0.98 0.64 0.59 0.75 0.72 0.67 46.60%
P/EPS 9.92 9.03 8.12 14.39 26.11 -962.79 272.65 -88.99%
EY 10.08 11.08 12.31 6.95 3.83 -0.10 0.37 803.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.93 0.60 0.57 0.77 0.77 0.64 46.03%

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