[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 102.17%
YoY- 51.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 62,185 218,423 149,930 92,427 43,626 141,163 98,100 -26.18%
PBT 9,038 34,273 21,329 12,553 6,058 20,041 12,829 -20.80%
Tax -1,565 -4,063 -2,440 -1,290 -487 -2,661 -837 51.71%
NP 7,473 30,210 18,889 11,263 5,571 17,380 11,992 -27.02%
-
NP to SH 7,473 30,210 18,889 11,263 5,571 17,380 11,992 -27.02%
-
Tax Rate 17.32% 11.85% 11.44% 10.28% 8.04% 13.28% 6.52% -
Total Cost 54,712 188,213 131,041 81,164 38,055 123,783 86,108 -26.07%
-
Net Worth 183,012 139,466 130,937 124,515 118,343 84,574 72,662 85.01%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 183,012 139,466 130,937 124,515 118,343 84,574 72,662 85.01%
NOSH 89,711 81,085 80,825 80,854 80,505 60,410 53,824 40.53%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.02% 13.83% 12.60% 12.19% 12.77% 12.31% 12.22% -
ROE 4.08% 21.66% 14.43% 9.05% 4.71% 20.55% 16.50% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 69.32 269.37 185.50 114.31 54.19 233.67 182.26 -47.47%
EPS 8.33 37.37 23.37 13.93 6.92 26.44 22.28 -48.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.72 1.62 1.54 1.47 1.40 1.35 31.65%
Adjusted Per Share Value based on latest NOSH - 80,852
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.43 8.55 5.87 3.62 1.71 5.53 3.84 -26.27%
EPS 0.29 1.18 0.74 0.44 0.22 0.68 0.47 -27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0716 0.0546 0.0513 0.0487 0.0463 0.0331 0.0284 85.13%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.10 1.17 1.00 1.04 1.24 0.88 0.64 -
P/RPS 1.59 0.43 0.54 0.91 2.29 0.38 0.35 174.04%
P/EPS 13.21 3.14 4.28 7.47 17.92 3.06 2.87 176.44%
EY 7.57 31.84 23.37 13.39 5.58 32.69 34.81 -63.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.62 0.68 0.84 0.63 0.47 9.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 -
Price 1.09 1.25 1.14 1.00 1.00 1.12 0.91 -
P/RPS 1.57 0.46 0.61 0.87 1.85 0.48 0.50 114.28%
P/EPS 13.09 3.36 4.88 7.18 14.45 3.89 4.08 117.37%
EY 7.64 29.81 20.50 13.93 6.92 25.69 24.48 -53.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.73 0.70 0.65 0.68 0.80 0.67 -14.45%

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