[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -1892.61%
YoY- -114.91%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 177,963 821,856 598,491 422,749 247,964 2,687,227 2,387,001 -82.25%
PBT 3,145 -196,706 -173,678 -98,702 6,103 1,070,251 1,041,077 -97.90%
Tax -4,547 16,988 24,034 -7,149 -1,575 -299,174 -302,282 -93.89%
NP -1,402 -179,718 -149,644 -105,851 4,528 771,077 738,795 -
-
NP to SH -2,053 -149,448 -142,276 -102,358 5,710 732,429 699,374 -
-
Tax Rate 144.58% - - - 25.81% 27.95% 29.04% -
Total Cost 179,365 1,001,574 748,135 528,600 243,436 1,916,150 1,648,206 -77.17%
-
Net Worth 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 -2.26%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 92,281 92,761 - - 290,824 210,944 -
Div Payout % - 0.00% 0.00% - - 39.71% 30.16% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 -2.26%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -0.79% -21.87% -25.00% -25.04% 1.83% 28.69% 30.95% -
ROE -0.04% -3.20% -3.07% -2.19% 0.12% 15.22% 14.65% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.91 31.17 22.58 15.93 9.32 101.64 90.53 -81.97%
EPS -0.08 -5.67 -5.37 -3.86 0.21 27.70 26.52 -
DPS 0.00 3.50 3.50 0.00 0.00 11.00 8.00 -
NAPS 1.79 1.77 1.75 1.76 1.86 1.82 1.81 -0.73%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.54 30.21 22.00 15.54 9.11 98.77 87.74 -82.26%
EPS -0.08 -5.49 -5.23 -3.76 0.21 26.92 25.71 -
DPS 0.00 3.39 3.41 0.00 0.00 10.69 7.75 -
NAPS 1.6949 1.7154 1.7048 1.7162 1.8193 1.7687 1.7542 -2.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.83 0.80 0.925 0.87 0.675 0.875 1.18 -
P/RPS 12.01 2.57 4.10 5.46 7.24 0.86 1.30 339.68%
P/EPS -1,041.49 -14.11 -17.23 -22.55 314.58 3.16 4.45 -
EY -0.10 -7.09 -5.80 -4.43 0.32 31.66 22.48 -
DY 0.00 4.38 3.78 0.00 0.00 12.57 6.78 -
P/NAPS 0.46 0.45 0.53 0.49 0.36 0.48 0.65 -20.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 18/05/23 20/02/23 22/11/22 22/08/22 25/05/22 -
Price 1.03 0.785 0.995 0.83 0.91 0.775 1.03 -
P/RPS 14.91 2.52 4.41 5.21 9.77 0.76 1.14 454.24%
P/EPS -1,292.45 -13.85 -18.53 -21.51 424.10 2.80 3.88 -
EY -0.08 -7.22 -5.40 -4.65 0.24 35.75 25.75 -
DY 0.00 4.46 3.52 0.00 0.00 14.19 7.77 -
P/NAPS 0.58 0.44 0.57 0.47 0.49 0.43 0.57 1.16%

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