[SCOMNET] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 136.35%
YoY- 108.27%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 72,052 30,366 26,530 37,670 34,926 27,924 29,502 16.03%
PBT 13,098 2,734 2,416 2,862 1,270 -1,006 1,720 40.24%
Tax -2,676 0 0 -92 60 0 -82 78.71%
NP 10,422 2,734 2,416 2,770 1,330 -1,006 1,638 36.10%
-
NP to SH 10,422 2,734 2,416 2,770 1,330 -1,006 1,638 36.10%
-
Tax Rate 20.43% 0.00% 0.00% 3.21% -4.72% - 4.77% -
Total Cost 61,630 27,632 24,114 34,900 33,596 28,930 27,864 14.13%
-
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 1,944 - - - 2,430 -
Div Payout % - - 80.46% - - - 148.35% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
NOSH 643,000 243,000 243,000 243,000 243,000 243,000 243,000 17.59%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.46% 9.00% 9.11% 7.35% 3.81% -3.60% 5.55% -
ROE 8.10% 6.25% 5.85% 7.12% 3.42% -2.76% 4.49% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.21 12.50 10.92 15.50 14.37 11.49 12.14 -1.31%
EPS 1.62 1.12 1.00 1.14 0.54 -0.42 0.62 17.35%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.00 -
NAPS 0.20 0.18 0.17 0.16 0.16 0.15 0.15 4.90%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.64 3.64 3.18 4.52 4.19 3.35 3.54 16.02%
EPS 1.25 0.33 0.29 0.33 0.16 -0.12 0.20 35.70%
DPS 0.00 0.00 0.23 0.00 0.00 0.00 0.29 -
NAPS 0.1542 0.0524 0.0495 0.0466 0.0466 0.0437 0.0437 23.37%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.38 0.165 0.125 0.115 0.15 0.135 0.14 -
P/RPS 3.39 1.32 1.14 0.74 1.04 1.17 1.15 19.73%
P/EPS 23.44 14.67 12.57 10.09 27.41 -32.61 20.77 2.03%
EY 4.27 6.82 7.95 9.91 3.65 -3.07 4.81 -1.96%
DY 0.00 0.00 6.40 0.00 0.00 0.00 7.14 -
P/NAPS 1.90 0.92 0.74 0.72 0.94 0.90 0.93 12.63%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 30/08/16 26/08/15 28/08/14 27/08/13 30/08/12 -
Price 0.565 0.165 0.11 0.09 0.15 0.125 0.14 -
P/RPS 5.04 1.32 1.01 0.58 1.04 1.09 1.15 27.91%
P/EPS 34.86 14.67 11.06 7.90 27.41 -30.19 20.77 9.00%
EY 2.87 6.82 9.04 12.67 3.65 -3.31 4.81 -8.24%
DY 0.00 0.00 7.27 0.00 0.00 0.00 7.14 -
P/NAPS 2.83 0.92 0.65 0.56 0.94 0.83 0.93 20.36%

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