[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 43.39%
YoY- 39.66%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 175,033 85,653 284,688 201,122 128,148 62,185 218,423 -13.76%
PBT 21,761 10,547 41,300 30,953 21,696 9,038 34,273 -26.18%
Tax -2,564 -1,540 -5,027 -4,573 -3,299 -1,565 -4,063 -26.48%
NP 19,197 9,007 36,273 26,380 18,397 7,473 30,210 -26.14%
-
NP to SH 19,197 9,007 36,273 26,380 18,397 7,473 30,210 -26.14%
-
Tax Rate 11.78% 14.60% 12.17% 14.77% 15.21% 17.32% 11.85% -
Total Cost 155,836 76,646 248,415 174,742 109,751 54,712 188,213 -11.85%
-
Net Worth 225,247 214,721 204,734 191,273 186,662 183,012 139,466 37.77%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,961 - 7,183 - - - - -
Div Payout % 20.64% - 19.80% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 225,247 214,721 204,734 191,273 186,662 183,012 139,466 37.77%
NOSH 113,189 113,011 89,795 89,799 89,741 89,711 81,085 24.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.97% 10.52% 12.74% 13.12% 14.36% 12.02% 13.83% -
ROE 8.52% 4.19% 17.72% 13.79% 9.86% 4.08% 21.66% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 154.64 75.79 317.04 223.97 142.80 69.32 269.37 -30.99%
EPS 16.96 7.97 40.40 29.38 20.50 8.33 37.37 -41.02%
DPS 3.50 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 2.28 2.13 2.08 2.04 1.72 10.23%
Adjusted Per Share Value based on latest NOSH - 89,830
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.85 3.35 11.14 7.87 5.02 2.43 8.55 -13.77%
EPS 0.75 0.35 1.42 1.03 0.72 0.29 1.18 -26.13%
DPS 0.16 0.00 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0841 0.0801 0.0749 0.0731 0.0716 0.0546 37.79%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.94 1.12 0.83 1.03 1.10 1.17 -
P/RPS 0.50 1.24 0.35 0.37 0.72 1.59 0.43 10.60%
P/EPS 4.60 11.79 2.77 2.83 5.02 13.21 3.14 29.07%
EY 21.74 8.48 36.07 35.39 19.90 7.57 31.84 -22.51%
DY 4.49 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.49 0.39 0.50 0.54 0.68 -31.04%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 -
Price 0.68 0.86 0.94 1.00 0.94 1.09 1.25 -
P/RPS 0.44 1.13 0.30 0.45 0.66 1.57 0.46 -2.92%
P/EPS 4.01 10.79 2.33 3.40 4.59 13.09 3.36 12.54%
EY 24.94 9.27 42.97 29.38 21.81 7.64 29.81 -11.24%
DY 5.15 0.00 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.41 0.47 0.45 0.53 0.73 -39.99%

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