[SCOMNET] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -394.62%
YoY- -114.29%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 29,538 34,631 31,882 29,313 30,675 33,993 33,105 -1.88%
PBT 3,475 1,202 1,475 -227 2,033 3,802 -147 -
Tax 57 -20 129 -47 -116 -1,107 228 -20.61%
NP 3,532 1,182 1,604 -274 1,917 2,695 81 87.50%
-
NP to SH 3,532 1,182 1,604 -274 1,917 2,695 81 87.50%
-
Tax Rate -1.64% 1.66% -8.75% - 5.71% 29.12% - -
Total Cost 26,006 33,449 30,278 29,587 28,758 31,298 33,024 -3.90%
-
Net Worth 41,310 38,879 38,879 36,450 36,450 36,475 34,353 3.11%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 972 - - - 1,215 - - -
Div Payout % 27.52% - - - 63.38% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 41,310 38,879 38,879 36,450 36,450 36,475 34,353 3.11%
NOSH 243,000 243,000 243,000 243,000 243,000 243,170 245,384 -0.16%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.96% 3.41% 5.03% -0.93% 6.25% 7.93% 0.24% -
ROE 8.55% 3.04% 4.13% -0.75% 5.26% 7.39% 0.24% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.16 14.25 13.12 12.06 12.62 13.98 13.49 -1.71%
EPS 1.45 0.49 0.66 -0.11 0.79 1.11 0.03 90.74%
DPS 0.40 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.15 0.15 0.14 3.28%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.43 4.02 3.70 3.41 3.56 3.95 3.85 -1.90%
EPS 0.41 0.14 0.19 -0.03 0.22 0.31 0.01 85.58%
DPS 0.11 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.048 0.0452 0.0452 0.0424 0.0424 0.0424 0.0399 3.12%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.12 0.10 0.135 0.13 0.14 0.085 0.09 -
P/RPS 0.99 0.70 1.03 1.08 1.11 0.61 0.67 6.71%
P/EPS 8.26 20.56 20.45 -115.29 17.75 7.67 272.65 -44.13%
EY 12.11 4.86 4.89 -0.87 5.63 13.04 0.37 78.75%
DY 3.33 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.71 0.63 0.84 0.87 0.93 0.57 0.64 1.74%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 30/11/15 04/12/14 29/11/13 27/11/12 25/11/11 25/11/10 -
Price 0.125 0.125 0.11 0.125 0.15 0.09 0.09 -
P/RPS 1.03 0.88 0.84 1.04 1.19 0.64 0.67 7.42%
P/EPS 8.60 25.70 16.66 -110.86 19.01 8.12 272.65 -43.76%
EY 11.63 3.89 6.00 -0.90 5.26 12.31 0.37 77.55%
DY 3.20 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.74 0.78 0.69 0.83 1.00 0.60 0.64 2.44%

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