[SCOMNET] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 75.46%
YoY- 58.13%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 43,721 46,940 49,202 51,392 51,582 50,294 50,216 -8.78%
PBT 802 591 3,467 3,440 2,064 1,329 351 73.04%
Tax -10 -204 -211 -222 -230 2 -19 -34.68%
NP 792 387 3,256 3,218 1,834 1,331 332 78.06%
-
NP to SH 792 387 3,256 3,218 1,834 1,331 332 78.06%
-
Tax Rate 1.25% 34.52% 6.09% 6.45% 11.14% -0.15% 5.41% -
Total Cost 42,929 46,553 45,946 48,174 49,748 48,963 49,884 -9.48%
-
Net Worth 46,429 48,379 0 48,952 48,989 47,584 48,099 -2.31%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - 20 -
Div Payout % - - - - - - 6.12% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 46,429 48,379 0 48,952 48,989 47,584 48,099 -2.31%
NOSH 244,366 241,896 20,228 20,228 20,243 20,248 20,210 422.84%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.81% 0.82% 6.62% 6.26% 3.56% 2.65% 0.66% -
ROE 1.71% 0.80% 0.00% 6.57% 3.74% 2.80% 0.69% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 17.89 19.40 243.23 254.06 254.81 248.38 248.47 -82.55%
EPS 0.32 0.16 16.10 15.91 9.06 6.57 1.64 -66.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 0.19 0.20 0.00 2.42 2.42 2.35 2.38 -81.31%
Adjusted Per Share Value based on latest NOSH - 20,228
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 5.08 5.45 5.72 5.97 5.99 5.84 5.83 -8.73%
EPS 0.09 0.04 0.38 0.37 0.21 0.15 0.04 71.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.054 0.0562 0.00 0.0569 0.0569 0.0553 0.0559 -2.26%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.15 0.15 0.19 0.19 0.12 0.14 0.16 -
P/RPS 0.84 0.77 0.08 0.07 0.05 0.06 0.06 476.25%
P/EPS 46.28 93.76 1.18 1.19 1.32 2.13 9.74 181.30%
EY 2.16 1.07 84.72 83.73 75.50 46.95 10.27 -64.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.63 -
P/NAPS 0.79 0.75 0.00 0.08 0.05 0.06 0.07 399.45%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date - - - 27/08/04 26/02/04 20/11/03 29/08/03 -
Price 0.00 0.00 0.00 0.16 0.13 0.13 0.15 -
P/RPS 0.00 0.00 0.00 0.06 0.05 0.05 0.06 -
P/EPS 0.00 0.00 0.00 1.01 1.43 1.98 9.13 -
EY 0.00 0.00 0.00 99.43 69.69 50.56 10.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.67 -
P/NAPS 0.00 0.00 0.00 0.07 0.05 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