[SCOMNET] QoQ TTM 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- 37.79%
YoY- -38.74%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,940 49,202 51,392 51,582 50,294 50,216 47,700 -1.06%
PBT 591 3,467 3,440 2,064 1,329 351 2,067 -56.50%
Tax -204 -211 -222 -230 2 -19 -32 242.65%
NP 387 3,256 3,218 1,834 1,331 332 2,035 -66.83%
-
NP to SH 387 3,256 3,218 1,834 1,331 332 2,035 -66.83%
-
Tax Rate 34.52% 6.09% 6.45% 11.14% -0.15% 5.41% 1.55% -
Total Cost 46,553 45,946 48,174 49,748 48,963 49,884 45,665 1.28%
-
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 20 -
Div Payout % - - - - - 6.12% 1.00% -
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 0.82% 6.62% 6.26% 3.56% 2.65% 0.66% 4.27% -
ROE 0.80% 0.00% 6.57% 3.74% 2.80% 0.69% 4.19% -
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 19.40 243.23 254.06 254.81 248.38 248.47 235.71 -80.99%
EPS 0.16 16.10 15.91 9.06 6.57 1.64 10.06 -93.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.10 -
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 5.63 5.90 6.16 6.18 6.03 6.02 5.72 -1.04%
EPS 0.05 0.39 0.39 0.22 0.16 0.04 0.24 -64.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.058 0.00 0.0587 0.0587 0.057 0.0577 0.0582 -0.22%
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 0.77 0.08 0.07 0.05 0.06 0.06 0.05 515.91%
P/EPS 93.76 1.18 1.19 1.32 2.13 9.74 1.19 1723.30%
EY 1.07 84.72 83.73 75.50 46.95 10.27 83.80 -94.49%
DY 0.00 0.00 0.00 0.00 0.00 0.63 0.83 -
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 - - 27/08/04 26/02/04 20/11/03 29/08/03 30/05/03 -
Price 0.00 0.00 0.16 0.13 0.13 0.15 0.14 -
P/RPS 0.00 0.00 0.06 0.05 0.05 0.06 0.06 -
P/EPS 0.00 0.00 1.01 1.43 1.98 9.13 1.39 -
EY 0.00 0.00 99.43 69.69 50.56 10.95 71.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.67 0.71 -
P/NAPS 0.00 0.00 0.07 0.05 0.06 0.06 0.06 -

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