[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 67.71%
YoY- 57.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 128,148 62,185 218,423 149,930 92,427 43,626 141,163 -6.25%
PBT 21,696 9,038 34,273 21,329 12,553 6,058 20,041 5.43%
Tax -3,299 -1,565 -4,063 -2,440 -1,290 -487 -2,661 15.42%
NP 18,397 7,473 30,210 18,889 11,263 5,571 17,380 3.86%
-
NP to SH 18,397 7,473 30,210 18,889 11,263 5,571 17,380 3.86%
-
Tax Rate 15.21% 17.32% 11.85% 11.44% 10.28% 8.04% 13.28% -
Total Cost 109,751 54,712 188,213 131,041 81,164 38,055 123,783 -7.71%
-
Net Worth 186,662 183,012 139,466 130,937 124,515 118,343 84,574 69.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 186,662 183,012 139,466 130,937 124,515 118,343 84,574 69.59%
NOSH 89,741 89,711 81,085 80,825 80,854 80,505 60,410 30.22%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.36% 12.02% 13.83% 12.60% 12.19% 12.77% 12.31% -
ROE 9.86% 4.08% 21.66% 14.43% 9.05% 4.71% 20.55% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 142.80 69.32 269.37 185.50 114.31 54.19 233.67 -28.00%
EPS 20.50 8.33 37.37 23.37 13.93 6.92 26.44 -15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.04 1.72 1.62 1.54 1.47 1.40 30.23%
Adjusted Per Share Value based on latest NOSH - 80,809
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.02 2.43 8.55 5.87 3.62 1.71 5.53 -6.25%
EPS 0.72 0.29 1.18 0.74 0.44 0.22 0.68 3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0731 0.0716 0.0546 0.0513 0.0487 0.0463 0.0331 69.66%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.03 1.10 1.17 1.00 1.04 1.24 0.88 -
P/RPS 0.72 1.59 0.43 0.54 0.91 2.29 0.38 53.17%
P/EPS 5.02 13.21 3.14 4.28 7.47 17.92 3.06 39.14%
EY 19.90 7.57 31.84 23.37 13.39 5.58 32.69 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.68 0.62 0.68 0.84 0.63 -14.29%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 -
Price 0.94 1.09 1.25 1.14 1.00 1.00 1.12 -
P/RPS 0.66 1.57 0.46 0.61 0.87 1.85 0.48 23.67%
P/EPS 4.59 13.09 3.36 4.88 7.18 14.45 3.89 11.67%
EY 21.81 7.64 29.81 20.50 13.93 6.92 25.69 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.73 0.70 0.65 0.68 0.80 -31.88%

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