[SCOMNET] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
14-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -2772.73%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 21,745 32,925 37,790 41,441 34,075 39,016 47,751 -12.27%
PBT -2,642 -2,304 -1,159 -3,394 -4,128 469 2,119 -
Tax 412 -37 -427 -1,310 -55 312 -230 -
NP -2,230 -2,341 -1,586 -4,704 -4,183 781 1,889 -
-
NP to SH -2,230 -2,341 -1,586 -4,704 -4,183 781 1,889 -
-
Tax Rate - - - - - -66.52% 10.85% -
Total Cost 23,975 35,266 39,376 46,145 38,258 38,235 45,862 -10.23%
-
Net Worth 31,753 34,182 36,600 38,870 43,639 49,312 48,996 -6.96%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 12,328 20 -
Div Payout % - - - - - 1,578.51% 1.07% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 31,753 34,182 36,600 38,870 43,639 49,312 48,996 -6.96%
NOSH 244,255 244,158 244,000 242,937 242,440 246,562 20,246 51.38%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -10.26% -7.11% -4.20% -11.35% -12.28% 2.00% 3.96% -
ROE -7.02% -6.85% -4.33% -12.10% -9.59% 1.58% 3.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 8.90 13.49 15.49 17.06 14.05 15.82 235.85 -42.05%
EPS -0.92 -0.96 -0.65 -1.94 -1.72 0.32 9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.10 -
NAPS 0.13 0.14 0.15 0.16 0.18 0.20 2.42 -38.54%
Adjusted Per Share Value based on latest NOSH - 243,516
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 2.53 3.83 4.39 4.82 3.96 4.53 5.55 -12.26%
EPS -0.26 -0.27 -0.18 -0.55 -0.49 0.09 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 1.43 0.00 -
NAPS 0.0369 0.0397 0.0425 0.0452 0.0507 0.0573 0.0569 -6.95%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.11 0.09 0.16 0.14 0.06 0.15 0.12 -
P/RPS 1.24 0.67 1.03 0.82 0.43 0.95 0.05 70.68%
P/EPS -12.05 -9.39 -24.62 -7.23 -3.48 47.36 1.29 -
EY -8.30 -10.65 -4.06 -13.83 -28.76 2.11 77.75 -
DY 0.00 0.00 0.00 0.00 0.00 33.33 0.83 -
P/NAPS 0.85 0.64 1.07 0.88 0.33 0.75 0.05 60.28%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 01/03/10 27/02/09 28/02/08 14/03/07 16/03/06 16/03/05 26/02/04 -
Price 0.11 0.07 0.16 0.25 0.09 0.14 0.13 -
P/RPS 1.24 0.52 1.03 1.47 0.64 0.88 0.06 65.58%
P/EPS -12.05 -7.30 -24.62 -12.91 -5.22 44.20 1.39 -
EY -8.30 -13.70 -4.06 -7.75 -19.17 2.26 71.77 -
DY 0.00 0.00 0.00 0.00 0.00 35.71 0.77 -
P/NAPS 0.85 0.50 1.07 1.56 0.50 0.70 0.05 60.28%

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