[SCOMNET] YoY TTM 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- -55.23%
YoY- -110.06%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 30,675 33,993 33,105 20,870 34,738 39,037 38,999 -3.91%
PBT 2,033 3,802 -147 -3,051 -1,164 -4,258 -1,021 -
Tax -116 -1,107 228 -291 -427 -660 -905 -28.97%
NP 1,917 2,695 81 -3,342 -1,591 -4,918 -1,926 -
-
NP to SH 1,917 2,695 81 -3,342 -1,591 -4,918 -1,926 -
-
Tax Rate 5.71% 29.12% - - - - - -
Total Cost 28,758 31,298 33,024 24,212 36,329 43,955 40,925 -5.70%
-
Net Worth 36,450 36,475 34,353 33,813 39,000 38,036 44,099 -3.12%
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 % 63.38% - - - - - - -
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 36,475 34,353 33,813 39,000 38,036 44,099 -3.12%
NOSH 243,000 243,170 245,384 241,521 260,000 237,727 244,999 -0.13%
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 6.25% 7.93% 0.24% -16.01% -4.58% -12.60% -4.94% -
ROE 5.26% 7.39% 0.24% -9.88% -4.08% -12.93% -4.37% -
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 12.62 13.98 13.49 8.64 13.36 16.42 15.92 -3.79%
EPS 0.79 1.11 0.03 -1.38 -0.61 -2.07 -0.79 -
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 3.68 4.07 3.97 2.50 4.16 4.68 4.67 -3.88%
EPS 0.23 0.32 0.01 -0.40 -0.19 -0.59 -0.23 -
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0437 0.0437 0.0412 0.0405 0.0467 0.0456 0.0529 -3.13%
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 1.11 0.61 0.67 1.04 0.90 0.85 0.63 9.89%
P/EPS 17.75 7.67 272.65 -6.50 -19.61 -6.77 -12.72 -
EY 5.63 13.04 0.37 -15.37 -5.10 -14.78 -7.86 -
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 1.19 0.64 0.67 1.16 0.82 0.85 0.88 5.15%
P/EPS 19.01 8.12 272.65 -7.23 -17.98 -6.77 -17.81 -
EY 5.26 12.31 0.37 -13.84 -5.56 -14.78 -5.62 -
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