[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.12%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 67,836 74,268 75,609 76,862 64,320 10,159 62,885 5.18%
PBT 12,708 13,209 12,736 12,404 10,988 1,637 12,942 -1.21%
Tax -3,364 -2,815 -3,388 -3,282 -2,704 -298 -12,955 -59.33%
NP 9,344 10,394 9,348 9,122 8,284 1,339 -13 -
-
NP to SH 9,300 10,269 9,348 9,122 8,284 1,339 9,694 -2.73%
-
Tax Rate 26.47% 21.31% 26.60% 26.46% 24.61% 18.20% 100.10% -
Total Cost 58,492 63,874 66,261 67,740 56,036 8,820 62,898 -4.73%
-
Net Worth 0 42,395 56,824 54,411 51,974 8,057 1,715 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 0 42,395 56,824 54,411 51,974 8,057 1,715 -
NOSH 79,896 79,992 80,034 80,017 79,961 12,788 2,908 812.35%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.77% 14.00% 12.36% 11.87% 12.88% 13.18% -0.02% -
ROE 0.00% 24.22% 16.45% 16.76% 15.94% 16.62% 564.97% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 84.90 92.84 94.47 96.06 80.44 79.44 2,162.20 -88.47%
EPS 8.32 9.17 11.68 11.40 10.36 10.47 -333.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.53 0.71 0.68 0.65 0.63 0.59 -
Adjusted Per Share Value based on latest NOSH - 80,064
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 26.80 29.34 29.87 30.36 25.41 4.01 24.84 5.19%
EPS 3.67 4.06 3.69 3.60 3.27 0.53 3.83 -2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1675 0.2245 0.2149 0.2053 0.0318 0.0068 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - - -
Price 0.94 0.64 0.71 0.77 0.85 0.00 0.00 -
P/RPS 1.11 0.69 0.75 0.80 1.06 0.00 0.00 -
P/EPS 8.08 4.99 6.08 6.75 8.20 0.00 0.00 -
EY 12.38 20.06 16.45 14.81 12.19 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.21 1.00 1.13 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 19/05/06 20/02/06 22/11/05 24/08/05 24/05/05 28/02/05 14/01/05 -
Price 0.86 0.79 0.63 0.78 0.72 0.88 0.00 -
P/RPS 1.01 0.85 0.67 0.81 0.90 1.11 0.00 -
P/EPS 7.39 6.15 5.39 6.84 6.95 8.40 0.00 -
EY 13.53 16.25 18.54 14.62 14.39 11.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.49 0.89 1.15 1.11 1.40 0.00 -

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