[SCOMNET] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 55.27%
YoY- 7.83%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 150,268 112,592 99,884 47,232 33,188 25,840 41,384 23.95%
PBT 26,760 21,976 20,168 4,140 3,728 968 1,172 68.35%
Tax -7,220 -5,588 -5,180 -120 0 0 0 -
NP 19,540 16,388 14,988 4,020 3,728 968 1,172 59.76%
-
NP to SH 19,540 16,388 14,988 4,020 3,728 968 1,172 59.76%
-
Tax Rate 26.98% 25.43% 25.68% 2.90% 0.00% 0.00% 0.00% -
Total Cost 130,728 96,204 84,896 43,212 29,460 24,872 40,212 21.69%
-
Net Worth 251,797 212,190 199,330 46,169 43,740 41,310 38,879 36.48%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 251,797 212,190 199,330 46,169 43,740 41,310 38,879 36.48%
NOSH 678,376 643,000 643,000 243,000 243,000 243,000 243,000 18.64%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.00% 14.56% 15.01% 8.51% 11.23% 3.75% 2.83% -
ROE 7.76% 7.72% 7.52% 8.71% 8.52% 2.34% 3.01% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 21.94 17.51 15.53 19.44 13.66 10.63 17.03 4.30%
EPS 2.84 2.56 2.32 1.64 1.52 0.40 0.48 34.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3676 0.33 0.31 0.19 0.18 0.17 0.16 14.85%
Adjusted Per Share Value based on latest NOSH - 243,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.46 13.08 11.61 5.49 3.86 3.00 4.81 23.94%
EPS 2.27 1.90 1.74 0.47 0.43 0.11 0.14 59.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2926 0.2466 0.2316 0.0536 0.0508 0.048 0.0452 36.47%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.62 0.50 0.79 0.34 0.155 0.12 0.14 -
P/RPS 7.38 2.86 5.09 1.75 1.13 1.13 0.82 44.17%
P/EPS 56.79 19.62 33.89 20.55 10.10 30.12 29.03 11.82%
EY 1.76 5.10 2.95 4.87 9.90 3.32 3.45 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 1.52 2.55 1.79 0.86 0.71 0.88 30.78%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 30/06/20 31/05/19 28/05/18 29/05/17 31/05/16 29/05/15 -
Price 1.76 1.12 0.95 0.37 0.155 0.13 0.125 -
P/RPS 8.02 6.40 6.12 1.90 1.13 1.22 0.73 49.04%
P/EPS 61.70 43.94 40.76 22.37 10.10 32.63 25.92 15.53%
EY 1.62 2.28 2.45 4.47 9.90 3.06 3.86 -13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.79 3.39 3.06 1.95 0.86 0.76 0.78 35.28%

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