[SCOMNET] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 155.4%
YoY- -55.93%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 30,413 34,941 33,528 26,278 34,643 34,556 33,231 -1.46%
PBT 2,332 2,972 720 510 1,726 4,480 165 55.42%
Tax 14 11 57 137 -258 -657 -190 -
NP 2,346 2,983 777 647 1,468 3,823 -25 -
-
NP to SH 2,346 2,983 777 647 1,468 3,823 -25 -
-
Tax Rate -0.60% -0.37% -7.92% -26.86% 14.95% 14.67% 115.15% -
Total Cost 28,067 31,958 32,751 25,631 33,175 30,733 33,256 -2.78%
-
Net Worth 41,310 41,310 38,799 35,944 36,568 36,464 32,499 4.07%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 972 - - - 1,218 - - -
Div Payout % 41.43% - - - 83.04% - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 41,310 41,310 38,799 35,944 36,568 36,464 32,499 4.07%
NOSH 243,000 243,000 242,500 239,629 243,793 243,096 250,000 -0.47%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.71% 8.54% 2.32% 2.46% 4.24% 11.06% -0.08% -
ROE 5.68% 7.22% 2.00% 1.80% 4.01% 10.48% -0.08% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 12.52 14.38 13.83 10.97 14.21 14.21 13.29 -0.98%
EPS 0.97 1.23 0.32 0.27 0.60 1.57 -0.01 -
DPS 0.40 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.17 0.17 0.16 0.15 0.15 0.15 0.13 4.56%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.53 4.06 3.90 3.05 4.03 4.02 3.86 -1.47%
EPS 0.27 0.35 0.09 0.08 0.17 0.44 0.00 -
DPS 0.11 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.048 0.048 0.0451 0.0418 0.0425 0.0424 0.0378 4.05%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.135 0.12 0.095 0.13 0.14 0.12 0.09 -
P/RPS 1.08 0.83 0.69 1.19 0.99 0.84 0.68 8.00%
P/EPS 13.98 9.78 29.65 48.15 23.25 7.63 -900.00 -
EY 7.15 10.23 3.37 2.08 4.30 13.11 -0.11 -
DY 2.96 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.79 0.71 0.59 0.87 0.93 0.80 0.69 2.27%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.135 0.105 0.13 0.13 0.12 0.14 0.10 -
P/RPS 1.08 0.73 0.94 1.19 0.84 0.98 0.75 6.25%
P/EPS 13.98 8.55 40.57 48.15 19.93 8.90 -1,000.00 -
EY 7.15 11.69 2.46 2.08 5.02 11.23 -0.10 -
DY 2.96 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.79 0.62 0.81 0.87 0.80 0.93 0.77 0.42%

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