[SCOMNET] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 10.56%
YoY- 350.38%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 31,627 30,675 32,522 34,734 34,749 33,993 32,789 -2.36%
PBT 1,726 2,033 3,446 4,967 4,655 3,802 1,807 -2.99%
Tax -311 -116 -595 -801 -887 -1,107 -468 -23.75%
NP 1,415 1,917 2,851 4,166 3,768 2,695 1,339 3.73%
-
NP to SH 1,415 1,917 2,851 4,166 3,768 2,695 1,339 3.73%
-
Tax Rate 18.02% 5.71% 17.27% 16.13% 19.05% 29.12% 25.90% -
Total Cost 30,212 28,758 29,671 30,568 30,981 31,298 31,450 -2.62%
-
Net Worth 36,450 36,450 36,450 36,450 36,450 36,475 33,724 5.29%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 1,215 1,215 1,215 - - - - -
Div Payout % 85.87% 63.38% 42.62% - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 36,450 36,450 36,450 36,450 36,450 36,475 33,724 5.29%
NOSH 243,000 243,000 243,000 243,000 243,000 243,170 240,888 0.58%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.47% 6.25% 8.77% 11.99% 10.84% 7.93% 4.08% -
ROE 3.88% 5.26% 7.82% 11.43% 10.34% 7.39% 3.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.02 12.62 13.38 14.29 14.30 13.98 13.61 -2.89%
EPS 0.58 0.79 1.17 1.71 1.55 1.11 0.56 2.35%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.15 0.14 4.68%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.67 3.56 3.78 4.04 4.04 3.95 3.81 -2.45%
EPS 0.16 0.22 0.33 0.48 0.44 0.31 0.16 0.00%
DPS 0.14 0.14 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0424 0.0424 0.0424 0.0424 0.0424 0.0392 5.34%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.14 0.20 0.12 0.085 0.085 -
P/RPS 1.08 1.11 1.05 1.40 0.84 0.61 0.62 44.52%
P/EPS 24.04 17.75 11.93 11.67 7.74 7.67 15.29 35.02%
EY 4.16 5.63 8.38 8.57 12.92 13.04 6.54 -25.93%
DY 3.57 3.57 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 1.33 0.80 0.57 0.61 32.29%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 30/08/12 25/05/12 29/02/12 25/11/11 25/08/11 -
Price 0.12 0.15 0.14 0.17 0.14 0.09 0.08 -
P/RPS 0.92 1.19 1.05 1.19 0.98 0.64 0.59 34.28%
P/EPS 20.61 19.01 11.93 9.92 9.03 8.12 14.39 26.92%
EY 4.85 5.26 8.38 10.08 11.08 12.31 6.95 -21.23%
DY 4.17 3.33 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.00 0.93 1.13 0.93 0.60 0.57 25.22%

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