[SCOMNET] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 40.62%
YoY- 283.91%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 88,288 34,447 30,413 34,941 33,528 26,278 34,643 16.86%
PBT 16,092 2,033 2,332 2,972 720 510 1,726 45.05%
Tax -3,919 556 14 11 57 137 -258 57.33%
NP 12,173 2,589 2,346 2,983 777 647 1,468 42.24%
-
NP to SH 12,173 2,589 2,346 2,983 777 647 1,468 42.24%
-
Tax Rate 24.35% -27.35% -0.60% -0.37% -7.92% -26.86% 14.95% -
Total Cost 76,115 31,858 28,067 31,958 32,751 25,631 33,175 14.83%
-
Net Worth 135,029 43,740 41,310 41,310 38,799 35,944 36,568 24.31%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 972 - - - 1,218 -
Div Payout % - - 41.43% - - - 83.04% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 135,029 43,740 41,310 41,310 38,799 35,944 36,568 24.31%
NOSH 643,000 243,000 243,000 243,000 242,500 239,629 243,793 17.53%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 13.79% 7.52% 7.71% 8.54% 2.32% 2.46% 4.24% -
ROE 9.02% 5.92% 5.68% 7.22% 2.00% 1.80% 4.01% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.73 14.18 12.52 14.38 13.83 10.97 14.21 -0.57%
EPS 1.89 1.07 0.97 1.23 0.32 0.27 0.60 21.06%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.50 -
NAPS 0.21 0.18 0.17 0.17 0.16 0.15 0.15 5.76%
Adjusted Per Share Value based on latest NOSH - 243,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 10.26 4.00 3.53 4.06 3.90 3.05 4.03 16.84%
EPS 1.41 0.30 0.27 0.35 0.09 0.08 0.17 42.25%
DPS 0.00 0.00 0.11 0.00 0.00 0.00 0.14 -
NAPS 0.1569 0.0508 0.048 0.048 0.0451 0.0418 0.0425 24.30%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.56 0.40 0.135 0.12 0.095 0.13 0.14 -
P/RPS 4.08 2.82 1.08 0.83 0.69 1.19 0.99 26.60%
P/EPS 29.58 37.54 13.98 9.78 29.65 48.15 23.25 4.09%
EY 3.38 2.66 7.15 10.23 3.37 2.08 4.30 -3.93%
DY 0.00 0.00 2.96 0.00 0.00 0.00 3.57 -
P/NAPS 2.67 2.22 0.79 0.71 0.59 0.87 0.93 19.20%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 01/03/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.75 0.40 0.135 0.105 0.13 0.13 0.12 -
P/RPS 5.46 2.82 1.08 0.73 0.94 1.19 0.84 36.59%
P/EPS 39.62 37.54 13.98 8.55 40.57 48.15 19.93 12.12%
EY 2.52 2.66 7.15 11.69 2.46 2.08 5.02 -10.84%
DY 0.00 0.00 2.96 0.00 0.00 0.00 4.17 -
P/NAPS 3.57 2.22 0.79 0.62 0.81 0.87 0.80 28.29%

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