[SUPERMX] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -71.02%
YoY- 30.01%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 811,823 628,998 384,741 191,456 574,260 393,379 245,041 121.43%
PBT 51,998 47,906 31,304 17,068 58,550 42,890 28,377 49.46%
Tax -5,001 -2,395 -1,565 -853 -2,604 -2,064 -1,788 97.89%
NP 46,997 45,511 29,739 16,215 55,946 40,826 26,589 45.93%
-
NP to SH 46,997 45,511 29,739 16,215 55,946 40,826 26,589 45.93%
-
Tax Rate 9.62% 5.00% 5.00% 5.00% 4.45% 4.81% 6.30% -
Total Cost 764,826 583,487 355,002 175,241 518,314 352,553 218,452 129.69%
-
Net Worth 302,614 421,701 408,591 265,328 336,130 233,376 226,947 21.04%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,345 3,978 - - 7,533 3,500 - -
Div Payout % 13.50% 8.74% - - 13.47% 8.57% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 302,614 421,701 408,591 265,328 336,130 233,376 226,947 21.04%
NOSH 195,235 265,220 265,318 265,328 231,814 233,376 226,947 -9.50%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.79% 7.24% 7.73% 8.47% 9.74% 10.38% 10.85% -
ROE 15.53% 10.79% 7.28% 6.11% 16.64% 17.49% 11.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 415.82 237.16 145.01 72.16 247.72 168.56 107.97 144.69%
EPS 17.72 17.16 11.21 6.11 21.09 15.41 11.71 31.64%
DPS 3.25 1.50 0.00 0.00 3.25 1.50 0.00 -
NAPS 1.55 1.59 1.54 1.00 1.45 1.00 1.00 33.75%
Adjusted Per Share Value based on latest NOSH - 265,328
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.78 24.62 15.06 7.49 22.48 15.40 9.59 121.46%
EPS 1.84 1.78 1.16 0.63 2.19 1.60 1.04 46.02%
DPS 0.25 0.16 0.00 0.00 0.29 0.14 0.00 -
NAPS 0.1185 0.1651 0.16 0.1039 0.1316 0.0914 0.0888 21.10%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.54 0.73 0.77 1.09 1.19 1.23 -
P/RPS 0.10 0.23 0.50 1.07 0.44 0.71 1.14 -80.11%
P/EPS 1.66 3.15 6.51 12.60 4.52 6.80 10.50 -70.59%
EY 60.18 31.78 15.35 7.94 22.14 14.70 9.53 239.74%
DY 8.13 2.78 0.00 0.00 2.98 1.26 0.00 -
P/NAPS 0.26 0.34 0.47 0.77 0.75 1.19 1.23 -64.34%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 27/11/08 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 -
Price 0.39 0.47 0.56 0.80 0.87 1.10 1.09 -
P/RPS 0.09 0.20 0.39 1.11 0.35 0.65 1.01 -79.90%
P/EPS 1.62 2.74 5.00 13.09 3.60 6.29 9.30 -68.64%
EY 61.72 36.51 20.02 7.64 27.74 15.90 10.75 218.94%
DY 8.33 3.19 0.00 0.00 3.74 1.36 0.00 -
P/NAPS 0.25 0.30 0.36 0.80 0.60 1.10 1.09 -62.36%

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