[SUPERMX] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -67.95%
YoY- 72.21%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 218,423 149,930 92,427 43,626 141,163 98,100 63,310 127.46%
PBT 34,273 21,329 12,553 6,058 20,041 12,829 7,997 162.68%
Tax -4,063 -2,440 -1,290 -487 -2,661 -837 -542 280.69%
NP 30,210 18,889 11,263 5,571 17,380 11,992 7,455 153.10%
-
NP to SH 30,210 18,889 11,263 5,571 17,380 11,992 7,455 153.10%
-
Tax Rate 11.85% 11.44% 10.28% 8.04% 13.28% 6.52% 6.78% -
Total Cost 188,213 131,041 81,164 38,055 123,783 86,108 55,855 123.93%
-
Net Worth 139,466 130,937 124,515 118,343 84,574 72,662 79,189 45.58%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 139,466 130,937 124,515 118,343 84,574 72,662 79,189 45.58%
NOSH 81,085 80,825 80,854 80,505 60,410 53,824 39,994 59.84%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.83% 12.60% 12.19% 12.77% 12.31% 12.22% 11.78% -
ROE 21.66% 14.43% 9.05% 4.71% 20.55% 16.50% 9.41% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 269.37 185.50 114.31 54.19 233.67 182.26 158.30 42.30%
EPS 37.37 23.37 13.93 6.92 26.44 22.28 18.64 58.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.62 1.54 1.47 1.40 1.35 1.98 -8.91%
Adjusted Per Share Value based on latest NOSH - 80,505
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.03 5.51 3.40 1.60 5.19 3.61 2.33 127.30%
EPS 1.11 0.69 0.41 0.20 0.64 0.44 0.27 155.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0513 0.0481 0.0458 0.0435 0.0311 0.0267 0.0291 45.68%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.17 1.00 1.04 1.24 0.88 0.64 0.60 -
P/RPS 0.43 0.54 0.91 2.29 0.38 0.35 0.38 8.54%
P/EPS 3.14 4.28 7.47 17.92 3.06 2.87 3.22 -1.65%
EY 31.84 23.37 13.39 5.58 32.69 34.81 31.07 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.68 0.84 0.63 0.47 0.30 72.12%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 -
Price 1.25 1.14 1.00 1.00 1.12 0.91 0.46 -
P/RPS 0.46 0.61 0.87 1.85 0.48 0.50 0.29 35.82%
P/EPS 3.36 4.88 7.18 14.45 3.89 4.08 2.47 22.65%
EY 29.81 20.50 13.93 6.92 25.69 24.48 40.52 -18.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.70 0.65 0.68 0.80 0.67 0.23 115.21%

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