[SCOMNET] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
01-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -63.13%
YoY- 4.74%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 34,643 34,556 33,231 21,745 32,925 37,790 41,441 -2.93%
PBT 1,726 4,480 165 -2,642 -2,304 -1,159 -3,394 -
Tax -258 -657 -190 412 -37 -427 -1,310 -23.70%
NP 1,468 3,823 -25 -2,230 -2,341 -1,586 -4,704 -
-
NP to SH 1,468 3,823 -25 -2,230 -2,341 -1,586 -4,704 -
-
Tax Rate 14.95% 14.67% 115.15% - - - - -
Total Cost 33,175 30,733 33,256 23,975 35,266 39,376 46,145 -5.34%
-
Net Worth 36,568 36,464 32,499 31,753 34,182 36,600 38,870 -1.01%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 1,218 - - - - - - -
Div Payout % 83.04% - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 36,568 36,464 32,499 31,753 34,182 36,600 38,870 -1.01%
NOSH 243,793 243,096 250,000 244,255 244,158 244,000 242,937 0.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.24% 11.06% -0.08% -10.26% -7.11% -4.20% -11.35% -
ROE 4.01% 10.48% -0.08% -7.02% -6.85% -4.33% -12.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.21 14.21 13.29 8.90 13.49 15.49 17.06 -2.99%
EPS 0.60 1.57 -0.01 -0.92 -0.96 -0.65 -1.94 -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.13 0.13 0.14 0.15 0.16 -1.06%
Adjusted Per Share Value based on latest NOSH - 244,473
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.15 4.14 3.98 2.61 3.95 4.53 4.97 -2.95%
EPS 0.18 0.46 0.00 -0.27 -0.28 -0.19 -0.56 -
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0437 0.039 0.0381 0.041 0.0439 0.0466 -1.02%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.12 0.09 0.11 0.09 0.16 0.14 -
P/RPS 0.99 0.84 0.68 1.24 0.67 1.03 0.82 3.18%
P/EPS 23.25 7.63 -900.00 -12.05 -9.39 -24.62 -7.23 -
EY 4.30 13.11 -0.11 -8.30 -10.65 -4.06 -13.83 -
DY 3.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.69 0.85 0.64 1.07 0.88 0.92%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 01/03/10 27/02/09 28/02/08 14/03/07 -
Price 0.12 0.14 0.10 0.11 0.07 0.16 0.25 -
P/RPS 0.84 0.98 0.75 1.24 0.52 1.03 1.47 -8.89%
P/EPS 19.93 8.90 -1,000.00 -12.05 -7.30 -24.62 -12.91 -
EY 5.02 11.23 -0.10 -8.30 -13.70 -4.06 -7.75 -
DY 4.17 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.93 0.77 0.85 0.50 1.07 1.56 -10.52%

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