[SCOMNET] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 145.28%
YoY- 10.74%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 70,698 75,836 70,320 52,309 55,544 36,026 15,183 29.20%
PBT 18,434 22,142 13,505 13,639 11,895 6,549 1,367 54.24%
Tax -4,114 -5,336 -3,211 -3,590 -2,821 -1,338 0 -
NP 14,320 16,806 10,294 10,049 9,074 5,211 1,367 47.89%
-
NP to SH 14,320 16,806 10,294 10,049 9,074 5,211 1,367 47.89%
-
Tax Rate 22.32% 24.10% 23.78% 26.32% 23.72% 20.43% 0.00% -
Total Cost 56,378 59,030 60,026 42,260 46,470 30,815 13,816 26.39%
-
Net Worth 356,773 327,505 281,549 215,790 192,900 128,600 43,740 41.85%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 11,633 11,424 - - 9,645 - - -
Div Payout % 81.24% 67.98% - - 106.29% - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 356,773 327,505 281,549 215,790 192,900 128,600 43,740 41.85%
NOSH 786,955 761,774 722,476 643,000 643,000 643,000 243,000 21.62%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 20.26% 22.16% 14.64% 19.21% 16.34% 14.46% 9.00% -
ROE 4.01% 5.13% 3.66% 4.66% 4.70% 4.05% 3.13% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.12 9.96 9.73 8.14 8.64 5.60 6.25 6.49%
EPS 1.85 2.21 1.42 1.56 1.41 0.81 0.56 22.02%
DPS 1.50 1.50 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.46 0.43 0.3897 0.3356 0.30 0.20 0.18 16.91%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.47 9.09 8.43 6.27 6.66 4.32 1.82 29.19%
EPS 1.72 2.01 1.23 1.20 1.09 0.62 0.16 48.53%
DPS 1.39 1.37 0.00 0.00 1.16 0.00 0.00 -
NAPS 0.4277 0.3926 0.3375 0.2587 0.2312 0.1542 0.0524 41.87%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.24 1.12 1.57 1.12 0.835 0.38 0.165 -
P/RPS 13.60 11.25 16.13 13.77 9.67 6.78 2.64 31.40%
P/EPS 67.16 50.76 110.19 71.66 59.17 46.89 29.33 14.79%
EY 1.49 1.97 0.91 1.40 1.69 2.13 3.41 -12.88%
DY 1.21 1.34 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 2.70 2.60 4.03 3.34 2.78 1.90 0.92 19.64%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 27/08/21 27/08/20 29/08/19 27/08/18 29/08/17 -
Price 1.36 1.35 1.51 1.80 0.75 0.565 0.165 -
P/RPS 14.92 13.56 15.51 22.13 8.68 10.08 2.64 33.44%
P/EPS 73.66 61.18 105.98 115.18 53.15 69.72 29.33 16.57%
EY 1.36 1.63 0.94 0.87 1.88 1.43 3.41 -14.19%
DY 1.10 1.11 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 2.96 3.14 3.87 5.36 2.50 2.83 0.92 21.49%

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