[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 113.13%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 115,622 389,140 277,110 175,033 85,653 284,688 201,122 -30.88%
PBT 13,271 47,242 35,762 21,761 10,547 41,300 30,953 -43.17%
Tax -799 -6,403 -4,535 -2,564 -1,540 -5,027 -4,573 -68.77%
NP 12,472 40,839 31,227 19,197 9,007 36,273 26,380 -39.33%
-
NP to SH 12,472 40,839 31,227 19,197 9,007 36,273 26,380 -39.33%
-
Tax Rate 6.02% 13.55% 12.68% 11.78% 14.60% 12.17% 14.77% -
Total Cost 103,150 348,301 245,883 155,836 76,646 248,415 174,742 -29.65%
-
Net Worth 226,853 240,295 231,311 225,247 214,721 204,734 191,273 12.05%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 7,298 - 3,961 - 7,183 - -
Div Payout % - 17.87% - 20.64% - 19.80% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 226,853 240,295 231,311 225,247 214,721 204,734 191,273 12.05%
NOSH 226,853 112,287 112,286 113,189 113,011 89,795 89,799 85.59%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.79% 10.49% 11.27% 10.97% 10.52% 12.74% 13.12% -
ROE 5.50% 17.00% 13.50% 8.52% 4.19% 17.72% 13.79% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 50.97 346.56 246.79 154.64 75.79 317.04 223.97 -62.75%
EPS 5.49 36.37 27.81 16.96 7.97 40.40 29.38 -67.34%
DPS 0.00 6.50 0.00 3.50 0.00 8.00 0.00 -
NAPS 1.00 2.14 2.06 1.99 1.90 2.28 2.13 -39.62%
Adjusted Per Share Value based on latest NOSH - 113,222
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 4.53 15.23 10.85 6.85 3.35 11.14 7.87 -30.82%
EPS 0.49 1.60 1.22 0.75 0.35 1.42 1.03 -39.08%
DPS 0.00 0.29 0.00 0.16 0.00 0.28 0.00 -
NAPS 0.0888 0.0941 0.0906 0.0882 0.0841 0.0801 0.0749 12.02%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.15 1.04 0.75 0.78 0.94 1.12 0.83 -
P/RPS 2.26 0.30 0.30 0.50 1.24 0.35 0.37 234.51%
P/EPS 20.92 2.86 2.70 4.60 11.79 2.77 2.83 279.93%
EY 4.78 34.97 37.08 21.74 8.48 36.07 35.39 -73.70%
DY 0.00 6.25 0.00 4.49 0.00 7.14 0.00 -
P/NAPS 1.15 0.49 0.36 0.39 0.49 0.49 0.39 105.76%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 16/02/07 09/11/06 30/08/06 24/05/06 24/02/06 28/11/05 -
Price 1.20 1.00 0.85 0.68 0.86 0.94 1.00 -
P/RPS 2.35 0.29 0.34 0.44 1.13 0.30 0.45 201.30%
P/EPS 21.83 2.75 3.06 4.01 10.79 2.33 3.40 245.84%
EY 4.58 36.37 32.72 24.94 9.27 42.97 29.38 -71.06%
DY 0.00 6.50 0.00 5.15 0.00 8.51 0.00 -
P/NAPS 1.20 0.47 0.41 0.34 0.45 0.41 0.47 86.91%

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