[SCOMNET] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
01-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -59.13%
YoY- 478.8%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 43,004 38,344 32,396 27,206 10,698 8,904 8,029 32.24%
PBT 10,247 9,916 4,919 3,127 -207 192 1,335 40.40%
Tax -2,247 -2,536 -359 -1,107 556 14 57 -
NP 8,000 7,380 4,560 2,020 349 206 1,392 33.80%
-
NP to SH 8,000 7,380 4,560 2,020 349 206 1,392 33.80%
-
Tax Rate 21.93% 25.57% 7.30% 35.40% - -7.29% -4.27% -
Total Cost 35,004 30,964 27,836 25,186 10,349 8,698 6,637 31.90%
-
Net Worth 311,366 240,822 205,759 135,029 43,740 41,310 41,310 39.98%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 311,366 240,822 205,759 135,029 43,740 41,310 41,310 39.98%
NOSH 759,431 677,038 643,000 643,000 243,000 243,000 243,000 20.89%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 18.60% 19.25% 14.08% 7.42% 3.26% 2.31% 17.34% -
ROE 2.57% 3.06% 2.22% 1.50% 0.80% 0.50% 3.37% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.66 5.66 5.04 4.23 4.40 3.66 3.30 9.39%
EPS 1.05 1.09 0.71 0.31 0.14 0.08 0.57 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.3557 0.32 0.21 0.18 0.17 0.17 15.78%
Adjusted Per Share Value based on latest NOSH - 643,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.15 4.60 3.88 3.26 1.28 1.07 0.96 32.27%
EPS 0.96 0.88 0.55 0.24 0.04 0.02 0.17 33.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3732 0.2887 0.2466 0.1619 0.0524 0.0495 0.0495 39.98%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 2.01 1.85 0.725 0.56 0.40 0.135 0.12 -
P/RPS 35.50 32.67 14.39 13.24 9.09 3.68 3.63 46.18%
P/EPS 190.81 169.72 102.23 178.26 278.51 159.25 20.95 44.46%
EY 0.52 0.59 0.98 0.56 0.36 0.63 4.77 -30.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.90 5.20 2.27 2.67 2.22 0.79 0.71 37.94%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 12/03/21 27/02/20 01/03/19 28/02/18 28/02/17 29/02/16 -
Price 1.52 1.79 0.74 0.75 0.40 0.135 0.105 -
P/RPS 26.84 31.61 14.69 17.73 9.09 3.68 3.18 42.64%
P/EPS 144.29 164.21 104.35 238.74 278.51 159.25 18.33 40.99%
EY 0.69 0.61 0.96 0.42 0.36 0.63 5.46 -29.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 5.03 2.31 3.57 2.22 0.79 0.62 34.70%

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