[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 15.22%
YoY- 107.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 174,504 141,163 130,800 126,620 124,276 84,604 76,562 73.10%
PBT 24,232 20,041 17,105 15,994 13,716 9,509 8,514 100.70%
Tax -1,948 -2,661 -1,116 -1,084 -776 -611 -478 154.91%
NP 22,284 17,380 15,989 14,910 12,940 8,898 8,036 97.25%
-
NP to SH 22,284 17,380 15,989 14,910 12,940 8,898 8,036 97.25%
-
Tax Rate 8.04% 13.28% 6.52% 6.78% 5.66% 6.43% 5.61% -
Total Cost 152,220 123,783 114,810 111,710 111,336 75,706 68,526 70.16%
-
Net Worth 118,343 84,574 72,662 79,189 75,176 70,782 69,988 41.88%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 118,343 84,574 72,662 79,189 75,176 70,782 69,988 41.88%
NOSH 80,505 60,410 53,824 39,994 39,987 39,989 39,993 59.35%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.77% 12.31% 12.22% 11.78% 10.41% 10.52% 10.50% -
ROE 18.83% 20.55% 22.00% 18.83% 17.21% 12.57% 11.48% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 216.76 233.67 243.01 316.59 310.79 211.56 191.44 8.62%
EPS 27.68 26.44 29.71 37.28 32.36 22.25 20.09 23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.40 1.35 1.98 1.88 1.77 1.75 -10.96%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.83 5.53 5.12 4.96 4.87 3.31 3.00 72.97%
EPS 0.87 0.68 0.63 0.58 0.51 0.35 0.31 98.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.0331 0.0284 0.031 0.0294 0.0277 0.0274 41.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.24 0.88 0.64 0.60 0.37 0.42 0.40 -
P/RPS 0.57 0.38 0.26 0.19 0.12 0.20 0.21 94.46%
P/EPS 4.48 3.06 2.15 1.61 1.14 1.89 1.99 71.68%
EY 22.32 32.69 46.42 62.13 87.46 52.98 50.23 -41.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.63 0.47 0.30 0.20 0.24 0.23 136.96%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 13/11/02 -
Price 1.00 1.12 0.91 0.46 0.41 0.41 0.41 -
P/RPS 0.46 0.48 0.37 0.15 0.13 0.19 0.21 68.58%
P/EPS 3.61 3.89 3.06 1.23 1.27 1.84 2.04 46.25%
EY 27.68 25.69 32.64 81.04 78.93 54.27 49.01 -31.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 0.67 0.23 0.22 0.23 0.23 105.85%

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