[SCOMNET] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 39.81%
YoY- 15172.0%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 30,675 32,522 34,734 34,749 33,993 32,789 32,282 -3.33%
PBT 2,033 3,446 4,967 4,655 3,802 1,807 1,300 34.61%
Tax -116 -595 -801 -887 -1,107 -468 -375 -54.16%
NP 1,917 2,851 4,166 3,768 2,695 1,339 925 62.33%
-
NP to SH 1,917 2,851 4,166 3,768 2,695 1,339 925 62.33%
-
Tax Rate 5.71% 17.27% 16.13% 19.05% 29.12% 25.90% 28.85% -
Total Cost 28,758 29,671 30,568 30,981 31,298 31,450 31,357 -5.59%
-
Net Worth 36,450 36,450 36,450 36,450 36,475 33,724 31,392 10.44%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 1,215 1,215 - - - - - -
Div Payout % 63.38% 42.62% - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 36,450 36,450 36,450 36,450 36,475 33,724 31,392 10.44%
NOSH 243,000 243,000 243,000 243,000 243,170 240,888 241,481 0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.25% 8.77% 11.99% 10.84% 7.93% 4.08% 2.87% -
ROE 5.26% 7.82% 11.43% 10.34% 7.39% 3.97% 2.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.62 13.38 14.29 14.30 13.98 13.61 13.37 -3.76%
EPS 0.79 1.17 1.71 1.55 1.11 0.56 0.38 62.67%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.14 0.13 9.98%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.68 3.90 4.16 4.17 4.07 3.93 3.87 -3.29%
EPS 0.23 0.34 0.50 0.45 0.32 0.16 0.11 63.29%
DPS 0.15 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0437 0.0437 0.0437 0.0437 0.0404 0.0376 10.51%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.14 0.20 0.12 0.085 0.085 0.09 -
P/RPS 1.11 1.05 1.40 0.84 0.61 0.62 0.67 39.88%
P/EPS 17.75 11.93 11.67 7.74 7.67 15.29 23.50 -17.01%
EY 5.63 8.38 8.57 12.92 13.04 6.54 4.26 20.36%
DY 3.57 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 1.33 0.80 0.57 0.61 0.69 21.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 30/08/12 25/05/12 29/02/12 25/11/11 25/08/11 26/05/11 -
Price 0.15 0.14 0.17 0.14 0.09 0.08 0.10 -
P/RPS 1.19 1.05 1.19 0.98 0.64 0.59 0.75 35.92%
P/EPS 19.01 11.93 9.92 9.03 8.12 14.39 26.11 -19.02%
EY 5.26 8.38 10.08 11.08 12.31 6.95 3.83 23.48%
DY 3.33 3.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.93 1.13 0.93 0.60 0.57 0.77 18.97%

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