[SCOMNET] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 159.25%
YoY- 281.2%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 140,640 104,618 111,088 72,052 30,366 26,530 37,670 24.52%
PBT 27,010 27,278 23,790 13,098 2,734 2,416 2,862 45.32%
Tax -6,422 -7,180 -5,642 -2,676 0 0 -92 102.78%
NP 20,588 20,098 18,148 10,422 2,734 2,416 2,770 39.65%
-
NP to SH 20,588 20,098 18,148 10,422 2,734 2,416 2,770 39.65%
-
Tax Rate 23.78% 26.32% 23.72% 20.43% 0.00% 0.00% 3.21% -
Total Cost 120,052 84,520 92,940 61,630 27,632 24,114 34,900 22.84%
-
Net Worth 281,549 215,790 192,900 128,600 43,740 41,310 38,879 39.05%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 19,290 - - 1,944 - -
Div Payout % - - 106.29% - - 80.46% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 281,549 215,790 192,900 128,600 43,740 41,310 38,879 39.05%
NOSH 722,476 643,000 643,000 643,000 243,000 243,000 243,000 19.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.64% 19.21% 16.34% 14.46% 9.00% 9.11% 7.35% -
ROE 7.31% 9.31% 9.41% 8.10% 6.25% 5.85% 7.12% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 19.47 16.27 17.28 11.21 12.50 10.92 15.50 3.87%
EPS 2.84 3.12 2.82 1.62 1.12 1.00 1.14 16.41%
DPS 0.00 0.00 3.00 0.00 0.00 0.80 0.00 -
NAPS 0.3897 0.3356 0.30 0.20 0.18 0.17 0.16 15.97%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.86 12.54 13.32 8.64 3.64 3.18 4.52 24.50%
EPS 2.47 2.41 2.18 1.25 0.33 0.29 0.33 39.81%
DPS 0.00 0.00 2.31 0.00 0.00 0.23 0.00 -
NAPS 0.3375 0.2587 0.2312 0.1542 0.0524 0.0495 0.0466 39.05%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.57 1.12 0.835 0.38 0.165 0.125 0.115 -
P/RPS 8.07 6.88 4.83 3.39 1.32 1.14 0.74 48.86%
P/EPS 55.09 35.83 29.58 23.44 14.67 12.57 10.09 32.66%
EY 1.82 2.79 3.38 4.27 6.82 7.95 9.91 -24.58%
DY 0.00 0.00 3.59 0.00 0.00 6.40 0.00 -
P/NAPS 4.03 3.34 2.78 1.90 0.92 0.74 0.72 33.21%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 29/08/19 27/08/18 29/08/17 30/08/16 26/08/15 -
Price 1.51 1.80 0.75 0.565 0.165 0.11 0.09 -
P/RPS 7.76 11.06 4.34 5.04 1.32 1.01 0.58 54.01%
P/EPS 52.99 57.59 26.57 34.86 14.67 11.06 7.90 37.28%
EY 1.89 1.74 3.76 2.87 6.82 9.04 12.67 -27.15%
DY 0.00 0.00 4.00 0.00 0.00 7.27 0.00 -
P/NAPS 3.87 5.36 2.50 2.83 0.92 0.65 0.56 37.97%

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