[SCOMNET] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -26.66%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 104,618 111,088 72,052 30,366 26,530 37,670 34,926 20.04%
PBT 27,278 23,790 13,098 2,734 2,416 2,862 1,270 66.64%
Tax -7,180 -5,642 -2,676 0 0 -92 60 -
NP 20,098 18,148 10,422 2,734 2,416 2,770 1,330 57.17%
-
NP to SH 20,098 18,148 10,422 2,734 2,416 2,770 1,330 57.17%
-
Tax Rate 26.32% 23.72% 20.43% 0.00% 0.00% 3.21% -4.72% -
Total Cost 84,520 92,940 61,630 27,632 24,114 34,900 33,596 16.60%
-
Net Worth 215,790 192,900 128,600 43,740 41,310 38,879 38,879 33.02%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - 19,290 - - 1,944 - - -
Div Payout % - 106.29% - - 80.46% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 215,790 192,900 128,600 43,740 41,310 38,879 38,879 33.02%
NOSH 643,000 643,000 643,000 243,000 243,000 243,000 243,000 17.58%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.21% 16.34% 14.46% 9.00% 9.11% 7.35% 3.81% -
ROE 9.31% 9.41% 8.10% 6.25% 5.85% 7.12% 3.42% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 16.27 17.28 11.21 12.50 10.92 15.50 14.37 2.08%
EPS 3.12 2.82 1.62 1.12 1.00 1.14 0.54 33.91%
DPS 0.00 3.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.3356 0.30 0.20 0.18 0.17 0.16 0.16 13.12%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 12.54 13.32 8.64 3.64 3.18 4.52 4.19 20.02%
EPS 2.41 2.18 1.25 0.33 0.29 0.33 0.16 57.08%
DPS 0.00 2.31 0.00 0.00 0.23 0.00 0.00 -
NAPS 0.2587 0.2312 0.1542 0.0524 0.0495 0.0466 0.0466 33.03%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.12 0.835 0.38 0.165 0.125 0.115 0.15 -
P/RPS 6.88 4.83 3.39 1.32 1.14 0.74 1.04 36.97%
P/EPS 35.83 29.58 23.44 14.67 12.57 10.09 27.41 4.56%
EY 2.79 3.38 4.27 6.82 7.95 9.91 3.65 -4.37%
DY 0.00 3.59 0.00 0.00 6.40 0.00 0.00 -
P/NAPS 3.34 2.78 1.90 0.92 0.74 0.72 0.94 23.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/20 29/08/19 27/08/18 29/08/17 30/08/16 26/08/15 28/08/14 -
Price 1.80 0.75 0.565 0.165 0.11 0.09 0.15 -
P/RPS 11.06 4.34 5.04 1.32 1.01 0.58 1.04 48.23%
P/EPS 57.59 26.57 34.86 14.67 11.06 7.90 27.41 13.15%
EY 1.74 3.76 2.87 6.82 9.04 12.67 3.65 -11.60%
DY 0.00 4.00 0.00 0.00 7.27 0.00 0.00 -
P/NAPS 5.36 2.50 2.83 0.92 0.65 0.56 0.94 33.62%

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