[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 45.43%
YoY- 107.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 141,163 130,800 126,620 124,276 84,604 76,562 70,086 59.28%
PBT 20,041 17,105 15,994 13,716 9,509 8,514 7,906 85.59%
Tax -2,661 -1,116 -1,084 -776 -611 -478 -706 141.60%
NP 17,380 15,989 14,910 12,940 8,898 8,036 7,200 79.65%
-
NP to SH 17,380 15,989 14,910 12,940 8,898 8,036 7,200 79.65%
-
Tax Rate 13.28% 6.52% 6.78% 5.66% 6.43% 5.61% 8.93% -
Total Cost 123,783 114,810 111,710 111,336 75,706 68,526 62,886 56.86%
-
Net Worth 84,574 72,662 79,189 75,176 70,782 69,988 68,000 15.60%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 84,574 72,662 79,189 75,176 70,782 69,988 68,000 15.60%
NOSH 60,410 53,824 39,994 39,987 39,989 39,993 40,000 31.53%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.31% 12.22% 11.78% 10.41% 10.52% 10.50% 10.27% -
ROE 20.55% 22.00% 18.83% 17.21% 12.57% 11.48% 10.59% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 233.67 243.01 316.59 310.79 211.56 191.44 175.22 21.09%
EPS 26.44 29.71 37.28 32.36 22.25 20.09 18.00 29.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.35 1.98 1.88 1.77 1.75 1.70 -12.10%
Adjusted Per Share Value based on latest NOSH - 39,987
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.53 5.12 4.96 4.87 3.31 3.00 2.74 59.50%
EPS 0.68 0.63 0.58 0.51 0.35 0.31 0.28 80.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0331 0.0284 0.031 0.0294 0.0277 0.0274 0.0266 15.64%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.88 0.64 0.60 0.37 0.42 0.40 0.49 -
P/RPS 0.38 0.26 0.19 0.12 0.20 0.21 0.28 22.51%
P/EPS 3.06 2.15 1.61 1.14 1.89 1.99 2.72 8.14%
EY 32.69 46.42 62.13 87.46 52.98 50.23 36.73 -7.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.47 0.30 0.20 0.24 0.23 0.29 67.49%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 13/11/02 29/08/02 -
Price 1.12 0.91 0.46 0.41 0.41 0.41 0.44 -
P/RPS 0.48 0.37 0.15 0.13 0.19 0.21 0.25 54.29%
P/EPS 3.89 3.06 1.23 1.27 1.84 2.04 2.44 36.35%
EY 25.69 32.64 81.04 78.93 54.27 49.01 40.91 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.23 0.22 0.23 0.23 0.26 111.11%

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