[SUPERMX] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -75.26%
YoY- 34.14%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 284,688 201,122 128,148 62,185 218,423 149,930 92,427 111.26%
PBT 41,300 30,953 21,696 9,038 34,273 21,329 12,553 120.72%
Tax -5,027 -4,573 -3,299 -1,565 -4,063 -2,440 -1,290 147.02%
NP 36,273 26,380 18,397 7,473 30,210 18,889 11,263 117.61%
-
NP to SH 36,273 26,380 18,397 7,473 30,210 18,889 11,263 117.61%
-
Tax Rate 12.17% 14.77% 15.21% 17.32% 11.85% 11.44% 10.28% -
Total Cost 248,415 174,742 109,751 54,712 188,213 131,041 81,164 110.37%
-
Net Worth 204,734 191,273 186,662 183,012 139,466 130,937 124,515 39.18%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 7,183 - - - - - - -
Div Payout % 19.80% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 204,734 191,273 186,662 183,012 139,466 130,937 124,515 39.18%
NOSH 89,795 89,799 89,741 89,711 81,085 80,825 80,854 7.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.74% 13.12% 14.36% 12.02% 13.83% 12.60% 12.19% -
ROE 17.72% 13.79% 9.86% 4.08% 21.66% 14.43% 9.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 317.04 223.97 142.80 69.32 269.37 185.50 114.31 97.03%
EPS 40.40 29.38 20.50 8.33 37.37 23.37 13.93 102.97%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.13 2.08 2.04 1.72 1.62 1.54 29.80%
Adjusted Per Share Value based on latest NOSH - 89,711
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 11.14 7.87 5.02 2.43 8.55 5.87 3.62 111.13%
EPS 1.42 1.03 0.72 0.29 1.18 0.74 0.44 117.91%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0749 0.0731 0.0716 0.0546 0.0513 0.0487 39.21%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.12 0.83 1.03 1.10 1.17 1.00 1.04 -
P/RPS 0.35 0.37 0.72 1.59 0.43 0.54 0.91 -47.02%
P/EPS 2.77 2.83 5.02 13.21 3.14 4.28 7.47 -48.29%
EY 36.07 35.39 19.90 7.57 31.84 23.37 13.39 93.25%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.50 0.54 0.68 0.62 0.68 -19.57%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 -
Price 0.94 1.00 0.94 1.09 1.25 1.14 1.00 -
P/RPS 0.30 0.45 0.66 1.57 0.46 0.61 0.87 -50.73%
P/EPS 2.33 3.40 4.59 13.09 3.36 4.88 7.18 -52.68%
EY 42.97 29.38 21.81 7.64 29.81 20.50 13.93 111.47%
DY 8.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.45 0.53 0.73 0.70 0.65 -26.38%

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