[SCOMNET] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -170.65%
YoY- -161.42%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 26,530 37,670 34,926 27,924 29,502 33,956 34,840 -4.43%
PBT 2,416 2,862 1,270 -1,006 1,720 4,138 854 18.90%
Tax 0 -92 60 0 -82 -666 -110 -
NP 2,416 2,770 1,330 -1,006 1,638 3,472 744 21.66%
-
NP to SH 2,416 2,770 1,330 -1,006 1,638 3,472 744 21.66%
-
Tax Rate 0.00% 3.21% -4.72% - 4.77% 16.09% 12.88% -
Total Cost 24,114 34,900 33,596 28,930 27,864 30,484 34,096 -5.60%
-
Net Worth 41,310 38,879 38,879 36,450 36,450 34,230 32,239 4.21%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 1,944 - - - 2,430 - - -
Div Payout % 80.46% - - - 148.35% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 41,310 38,879 38,879 36,450 36,450 34,230 32,239 4.21%
NOSH 243,000 243,000 243,000 243,000 243,000 244,507 247,999 -0.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.11% 7.35% 3.81% -3.60% 5.55% 10.22% 2.14% -
ROE 5.85% 7.12% 3.42% -2.76% 4.49% 10.14% 2.31% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.92 15.50 14.37 11.49 12.14 13.89 14.05 -4.10%
EPS 1.00 1.14 0.54 -0.42 0.62 1.42 0.30 22.19%
DPS 0.80 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.14 0.13 4.56%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.08 4.38 4.06 3.24 3.43 3.95 4.05 -4.45%
EPS 0.28 0.32 0.15 -0.12 0.19 0.40 0.09 20.80%
DPS 0.23 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.048 0.0452 0.0452 0.0424 0.0424 0.0398 0.0375 4.19%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.125 0.115 0.15 0.135 0.14 0.085 0.11 -
P/RPS 1.14 0.74 1.04 1.17 1.15 0.61 0.78 6.52%
P/EPS 12.57 10.09 27.41 -32.61 20.77 5.99 36.67 -16.32%
EY 7.95 9.91 3.65 -3.07 4.81 16.71 2.73 19.48%
DY 6.40 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.74 0.72 0.94 0.90 0.93 0.61 0.85 -2.28%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 28/08/14 27/08/13 30/08/12 25/08/11 27/08/10 -
Price 0.11 0.09 0.15 0.125 0.14 0.08 0.10 -
P/RPS 1.01 0.58 1.04 1.09 1.15 0.58 0.71 6.04%
P/EPS 11.06 7.90 27.41 -30.19 20.77 5.63 33.33 -16.78%
EY 9.04 12.67 3.65 -3.31 4.81 17.75 3.00 20.16%
DY 7.27 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.65 0.56 0.94 0.83 0.93 0.57 0.77 -2.78%

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