[SCOMNET] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 141.04%
YoY- -74.2%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 42,561 41,964 46,204 47,285 41,894 0.39%
PBT 1,324 -2,689 -1,260 786 3,093 -19.10%
Tax -1,148 0 -6 -41 -204 53.97%
NP 176 -2,689 -1,266 745 2,889 -50.29%
-
NP to SH 176 -2,689 -1,266 745 2,889 -50.29%
-
Tax Rate 86.71% - - 5.22% 6.60% -
Total Cost 42,385 44,653 47,470 46,540 39,005 2.09%
-
Net Worth 47,519 46,172 48,717 47,595 51,489 -1.98%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 1,620 - 27 - -
Div Payout % - 0.00% - 3.62% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 47,519 46,172 48,717 47,595 51,489 -1.98%
NOSH 263,999 243,012 243,589 20,253 20,271 89.88%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.41% -6.41% -2.74% 1.58% 6.90% -
ROE 0.37% -5.82% -2.60% 1.57% 5.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.12 17.27 18.97 233.47 206.67 -47.12%
EPS 0.07 -1.11 -0.52 3.68 14.25 -73.50%
DPS 0.00 0.67 0.00 0.13 0.00 -
NAPS 0.18 0.19 0.20 2.35 2.54 -48.38%
Adjusted Per Share Value based on latest NOSH - 20,248
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.10 5.03 5.54 5.67 5.02 0.39%
EPS 0.02 -0.32 -0.15 0.09 0.35 -51.08%
DPS 0.00 0.19 0.00 0.00 0.00 -
NAPS 0.057 0.0553 0.0584 0.0571 0.0617 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.10 0.09 0.15 0.14 0.15 -
P/RPS 0.62 0.52 0.79 0.06 0.07 72.44%
P/EPS 150.00 -8.13 -28.85 3.80 1.05 245.42%
EY 0.67 -12.30 -3.47 26.29 95.02 -70.99%
DY 0.00 7.41 0.00 0.95 0.00 -
P/NAPS 0.56 0.47 0.75 0.06 0.06 74.72%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/11/06 28/11/05 26/11/04 20/11/03 29/11/02 -
Price 0.14 0.08 0.16 0.13 0.16 -
P/RPS 0.87 0.46 0.84 0.06 0.08 81.52%
P/EPS 210.00 -7.23 -30.77 3.53 1.12 269.71%
EY 0.48 -13.83 -3.25 28.31 89.08 -72.88%
DY 0.00 8.33 0.00 1.03 0.00 -
P/NAPS 0.78 0.42 0.80 0.06 0.06 89.79%

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