[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
06-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.86%
YoY- 98.97%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 92,427 43,626 141,163 98,100 63,310 31,069 84,604 6.07%
PBT 12,553 6,058 20,041 12,829 7,997 3,429 9,509 20.35%
Tax -1,290 -487 -2,661 -837 -542 -194 -611 64.65%
NP 11,263 5,571 17,380 11,992 7,455 3,235 8,898 17.03%
-
NP to SH 11,263 5,571 17,380 11,992 7,455 3,235 8,898 17.03%
-
Tax Rate 10.28% 8.04% 13.28% 6.52% 6.78% 5.66% 6.43% -
Total Cost 81,164 38,055 123,783 86,108 55,855 27,834 75,706 4.75%
-
Net Worth 124,515 118,343 84,574 72,662 79,189 75,176 70,782 45.77%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 124,515 118,343 84,574 72,662 79,189 75,176 70,782 45.77%
NOSH 80,854 80,505 60,410 53,824 39,994 39,987 39,989 59.96%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.19% 12.77% 12.31% 12.22% 11.78% 10.41% 10.52% -
ROE 9.05% 4.71% 20.55% 16.50% 9.41% 4.30% 12.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 114.31 54.19 233.67 182.26 158.30 77.70 211.56 -33.68%
EPS 13.93 6.92 26.44 22.28 18.64 8.09 22.25 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.47 1.40 1.35 1.98 1.88 1.77 -8.86%
Adjusted Per Share Value based on latest NOSH - 53,819
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.62 1.71 5.53 3.84 2.48 1.22 3.31 6.15%
EPS 0.44 0.22 0.68 0.47 0.29 0.13 0.35 16.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0487 0.0463 0.0331 0.0284 0.031 0.0294 0.0277 45.71%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.04 1.24 0.88 0.64 0.60 0.37 0.42 -
P/RPS 0.91 2.29 0.38 0.35 0.38 0.48 0.20 174.83%
P/EPS 7.47 17.92 3.06 2.87 3.22 4.57 1.89 150.18%
EY 13.39 5.58 32.69 34.81 31.07 21.86 52.98 -60.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.63 0.47 0.30 0.20 0.24 100.35%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 -
Price 1.00 1.00 1.12 0.91 0.46 0.41 0.41 -
P/RPS 0.87 1.85 0.48 0.50 0.29 0.53 0.19 176.00%
P/EPS 7.18 14.45 3.89 4.08 2.47 5.07 1.84 148.06%
EY 13.93 6.92 25.69 24.48 40.52 19.73 54.27 -59.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.80 0.67 0.23 0.22 0.23 100.01%

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