[SCOMNET] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 372.7%
YoY- 108.27%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 36,026 15,183 13,265 18,835 17,463 13,962 14,751 16.03%
PBT 6,549 1,367 1,208 1,431 635 -503 860 40.24%
Tax -1,338 0 0 -46 30 0 -41 78.71%
NP 5,211 1,367 1,208 1,385 665 -503 819 36.10%
-
NP to SH 5,211 1,367 1,208 1,385 665 -503 819 36.10%
-
Tax Rate 20.43% 0.00% 0.00% 3.21% -4.72% - 4.77% -
Total Cost 30,815 13,816 12,057 17,450 16,798 14,465 13,932 14.13%
-
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - 972 - - - 1,215 -
Div Payout % - - 80.46% - - - 148.35% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
NOSH 643,000 243,000 243,000 243,000 243,000 243,000 243,000 17.59%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.46% 9.00% 9.11% 7.35% 3.81% -3.60% 5.55% -
ROE 4.05% 3.13% 2.92% 3.56% 1.71% -1.38% 2.25% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.60 6.25 5.46 7.75 7.19 5.75 6.07 -1.33%
EPS 0.81 0.56 0.50 0.57 0.27 -0.21 0.31 17.35%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.50 -
NAPS 0.20 0.18 0.17 0.16 0.16 0.15 0.15 4.90%
Adjusted Per Share Value based on latest NOSH - 243,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.32 1.82 1.59 2.26 2.09 1.67 1.77 16.02%
EPS 0.62 0.16 0.14 0.17 0.08 -0.06 0.10 35.52%
DPS 0.00 0.00 0.12 0.00 0.00 0.00 0.15 -
NAPS 0.1542 0.0524 0.0495 0.0466 0.0466 0.0437 0.0437 23.37%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.38 0.165 0.125 0.115 0.15 0.135 0.14 -
P/RPS 6.78 2.64 2.29 1.48 2.09 2.35 2.31 19.64%
P/EPS 46.89 29.33 25.14 20.18 54.81 -65.22 41.54 2.03%
EY 2.13 3.41 3.98 4.96 1.82 -1.53 2.41 -2.03%
DY 0.00 0.00 3.20 0.00 0.00 0.00 3.57 -
P/NAPS 1.90 0.92 0.74 0.72 0.94 0.90 0.93 12.63%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 30/08/16 26/08/15 28/08/14 27/08/13 30/08/12 -
Price 0.565 0.165 0.11 0.09 0.15 0.125 0.14 -
P/RPS 10.08 2.64 2.02 1.16 2.09 2.18 2.31 27.81%
P/EPS 69.72 29.33 22.13 15.79 54.81 -60.39 41.54 9.00%
EY 1.43 3.41 4.52 6.33 1.82 -1.66 2.41 -8.32%
DY 0.00 0.00 3.64 0.00 0.00 0.00 3.57 -
P/NAPS 2.83 0.92 0.65 0.56 0.94 0.83 0.93 20.36%

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