[SCOMNET] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 63.86%
YoY- 4.67%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 90,067 90,573 61,082 23,750 21,509 26,912 25,958 23.01%
PBT 20,537 18,692 12,965 2,240 2,140 1,637 1,155 61.48%
Tax -5,331 -4,433 -2,812 0 0 -46 -8 195.25%
NP 15,206 14,259 10,153 2,240 2,140 1,591 1,147 53.78%
-
NP to SH 15,206 14,259 10,153 2,240 2,140 1,591 1,147 53.78%
-
Tax Rate 25.96% 23.72% 21.69% 0.00% 0.00% 2.81% 0.69% -
Total Cost 74,861 76,314 50,929 21,510 19,369 25,321 24,811 20.18%
-
Net Worth 226,197 199,330 128,600 43,740 41,310 38,879 38,879 34.07%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 9,985 9,645 - - 972 - - -
Div Payout % 65.67% 67.64% - - 45.42% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 226,197 199,330 128,600 43,740 41,310 38,879 38,879 34.07%
NOSH 665,677 643,000 643,000 243,000 243,000 243,000 243,000 18.27%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 16.88% 15.74% 16.62% 9.43% 9.95% 5.91% 4.42% -
ROE 6.72% 7.15% 7.90% 5.12% 5.18% 4.09% 2.95% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.53 14.09 9.50 9.77 8.85 11.07 10.68 4.01%
EPS 2.28 2.22 1.58 0.92 0.88 0.65 0.47 30.07%
DPS 1.50 1.50 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.3398 0.31 0.20 0.18 0.17 0.16 0.16 13.36%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 10.80 10.86 7.32 2.85 2.58 3.23 3.11 23.03%
EPS 1.82 1.71 1.22 0.27 0.26 0.19 0.14 53.28%
DPS 1.20 1.16 0.00 0.00 0.12 0.00 0.00 -
NAPS 0.2711 0.2389 0.1542 0.0524 0.0495 0.0466 0.0466 34.07%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 2.00 0.815 0.70 0.165 0.12 0.10 0.135 -
P/RPS 14.78 5.79 7.37 1.69 1.36 0.90 1.26 50.67%
P/EPS 87.55 36.75 44.33 17.90 13.63 15.27 28.60 20.47%
EY 1.14 2.72 2.26 5.59 7.34 6.55 3.50 -17.03%
DY 0.75 1.84 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 5.89 2.63 3.50 0.92 0.71 0.63 0.84 38.30%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 27/11/19 28/11/18 30/11/17 24/11/16 30/11/15 04/12/14 -
Price 2.02 0.79 0.725 0.33 0.125 0.125 0.11 -
P/RPS 14.93 5.61 7.63 3.38 1.41 1.13 1.03 56.08%
P/EPS 88.43 35.62 45.92 35.80 14.19 19.09 23.30 24.86%
EY 1.13 2.81 2.18 2.79 7.05 5.24 4.29 -19.91%
DY 0.74 1.90 0.00 0.00 3.20 0.00 0.00 -
P/NAPS 5.94 2.55 3.63 1.83 0.74 0.78 0.69 43.11%

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