[SCOMNET] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
27-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 141.57%
YoY- 156.7%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 146,422 119,734 107,806 55,291 32,331 29,371 35,049 26.88%
PBT 30,320 25,355 21,438 7,215 2,492 2,749 1,516 64.67%
Tax -7,488 -5,561 -5,402 -782 14 57 -58 124.64%
NP 22,832 19,794 16,036 6,433 2,506 2,806 1,458 58.10%
-
NP to SH 22,832 19,794 16,036 6,433 2,506 2,806 1,458 58.10%
-
Tax Rate 24.70% 21.93% 25.20% 10.84% -0.56% -2.07% 3.83% -
Total Cost 123,590 99,940 91,770 48,858 29,825 26,565 33,591 24.22%
-
Net Worth 281,549 215,790 192,900 128,600 43,740 41,310 38,879 39.05%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 9,985 - 9,645 - - 972 - -
Div Payout % 43.73% - 60.15% - - 34.64% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 281,549 215,790 192,900 128,600 43,740 41,310 38,879 39.05%
NOSH 722,476 643,000 643,000 643,000 243,000 243,000 243,000 19.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.59% 16.53% 14.87% 11.63% 7.75% 9.55% 4.16% -
ROE 8.11% 9.17% 8.31% 5.00% 5.73% 6.79% 3.75% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 20.27 18.62 16.77 8.60 13.30 12.09 14.42 5.83%
EPS 3.16 3.08 2.49 1.00 1.03 1.15 0.60 31.87%
DPS 1.38 0.00 1.50 0.00 0.00 0.40 0.00 -
NAPS 0.3897 0.3356 0.30 0.20 0.18 0.17 0.16 15.97%
Adjusted Per Share Value based on latest NOSH - 643,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.01 13.91 12.53 6.42 3.76 3.41 4.07 26.88%
EPS 2.65 2.30 1.86 0.75 0.29 0.33 0.17 57.98%
DPS 1.16 0.00 1.12 0.00 0.00 0.11 0.00 -
NAPS 0.3272 0.2507 0.2241 0.1494 0.0508 0.048 0.0452 39.04%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.57 1.12 0.835 0.38 0.165 0.125 0.115 -
P/RPS 7.75 6.01 4.98 4.42 1.24 1.03 0.80 45.95%
P/EPS 49.68 36.38 33.48 37.98 16.00 10.83 19.17 17.18%
EY 2.01 2.75 2.99 2.63 6.25 9.24 5.22 -14.69%
DY 0.88 0.00 1.80 0.00 0.00 3.20 0.00 -
P/NAPS 4.03 3.34 2.78 1.90 0.92 0.74 0.72 33.21%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 29/08/19 27/08/18 29/08/17 30/08/16 26/08/15 -
Price 1.51 1.80 0.75 0.565 0.165 0.11 0.09 -
P/RPS 7.45 9.67 4.47 6.57 1.24 0.91 0.62 51.28%
P/EPS 47.78 58.47 30.07 56.47 16.00 9.53 15.00 21.27%
EY 2.09 1.71 3.33 1.77 6.25 10.50 6.67 -17.57%
DY 0.92 0.00 2.00 0.00 0.00 3.64 0.00 -
P/NAPS 3.87 5.36 2.50 2.83 0.92 0.65 0.56 37.97%

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