[SCOMNET] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -433.98%
YoY- -178.41%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 22,453 26,527 25,765 14,405 26,461 29,513 31,921 -5.69%
PBT 2,143 4,765 1,128 -1,367 -491 -486 993 13.66%
Tax -264 -1,035 -118 0 0 0 -861 -17.86%
NP 1,879 3,730 1,010 -1,367 -491 -486 132 55.61%
-
NP to SH 1,879 3,730 1,010 -1,367 -491 -486 132 55.61%
-
Tax Rate 12.32% 21.72% 10.46% - - - 86.71% -
Total Cost 20,574 22,797 24,755 15,772 26,952 29,999 31,789 -6.98%
-
Net Worth 36,450 36,331 33,666 34,174 36,825 38,879 47,520 -4.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,215 - - - - - - -
Div Payout % 64.66% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 36,450 36,331 33,666 34,174 36,825 38,879 47,520 -4.32%
NOSH 243,000 242,207 240,476 244,107 245,499 242,999 263,999 -1.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.37% 14.06% 3.92% -9.49% -1.86% -1.65% 0.41% -
ROE 5.16% 10.27% 3.00% -4.00% -1.33% -1.25% 0.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.24 10.95 10.71 5.90 10.78 12.15 12.09 -4.37%
EPS 0.77 1.54 0.42 -0.56 -0.20 -0.20 0.05 57.66%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.15 0.16 0.18 -2.99%
Adjusted Per Share Value based on latest NOSH - 241,521
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.61 3.08 2.99 1.67 3.07 3.43 3.71 -5.68%
EPS 0.22 0.43 0.12 -0.16 -0.06 -0.06 0.02 49.07%
DPS 0.14 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0422 0.0391 0.0397 0.0428 0.0452 0.0552 -4.29%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.085 0.09 0.09 0.12 0.14 0.10 -
P/RPS 1.52 0.78 0.84 1.53 1.11 1.15 0.83 10.59%
P/EPS 18.11 5.52 21.43 -16.07 -60.00 -70.00 200.00 -32.96%
EY 5.52 18.12 4.67 -6.22 -1.67 -1.43 0.50 49.16%
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.57 0.64 0.64 0.80 0.88 0.56 8.81%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 25/11/11 25/11/10 25/11/09 27/11/08 29/11/07 29/11/06 -
Price 0.15 0.09 0.09 0.10 0.11 0.14 0.14 -
P/RPS 1.62 0.82 0.84 1.69 1.02 1.15 1.16 5.71%
P/EPS 19.40 5.84 21.43 -17.86 -55.00 -70.00 280.00 -35.88%
EY 5.16 17.11 4.67 -5.60 -1.82 -1.43 0.36 55.79%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.60 0.64 0.71 0.73 0.88 0.78 4.22%

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