[SUPERLN] QoQ Cumulative Quarter Result on 31-Jan-2009 [#3]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
23-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -34.76%
YoY- -68.35%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 31,319 16,751 65,836 51,071 38,919 20,964 66,783 -39.55%
PBT 4,143 2,346 -1,209 2,145 3,066 1,947 9,402 -42.00%
Tax -692 -412 -195 -462 -321 -343 -1,632 -43.47%
NP 3,451 1,934 -1,404 1,683 2,745 1,604 7,770 -41.70%
-
NP to SH 3,556 1,955 -1,092 1,762 2,701 1,604 7,770 -40.52%
-
Tax Rate 16.70% 17.56% - 21.54% 10.47% 17.62% 17.36% -
Total Cost 27,868 14,817 67,240 49,388 36,174 19,360 59,013 -39.27%
-
Net Worth 56,376 54,964 51,003 56,047 58,554 56,268 54,558 2.20%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - 2,402 - - - -
Div Payout % - - - 136.36% - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 56,376 54,964 51,003 56,047 58,554 56,268 54,558 2.20%
NOSH 79,910 80,122 79,931 80,090 81,848 80,200 80,020 -0.09%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 11.02% 11.55% -2.13% 3.30% 7.05% 7.65% 11.63% -
ROE 6.31% 3.56% -2.14% 3.14% 4.61% 2.85% 14.24% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 39.19 20.91 82.37 63.77 47.55 26.14 83.46 -39.50%
EPS 4.45 2.44 -1.37 2.20 3.30 2.00 9.71 -40.47%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.7055 0.686 0.6381 0.6998 0.7154 0.7016 0.6818 2.29%
Adjusted Per Share Value based on latest NOSH - 80,170
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 19.73 10.55 41.48 32.18 24.52 13.21 42.07 -39.55%
EPS 2.24 1.23 -0.69 1.11 1.70 1.01 4.90 -40.57%
DPS 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
NAPS 0.3552 0.3463 0.3213 0.3531 0.3689 0.3545 0.3437 2.21%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.41 0.39 0.39 0.57 0.69 0.78 0.78 -
P/RPS 1.05 1.87 0.47 0.89 1.45 2.98 0.93 8.40%
P/EPS 9.21 15.98 -28.55 25.91 20.91 39.00 8.03 9.54%
EY 10.85 6.26 -3.50 3.86 4.78 2.56 12.45 -8.73%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.61 0.81 0.96 1.11 1.14 -36.19%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 22/12/09 27/08/09 29/06/09 23/03/09 19/12/08 26/08/08 23/06/08 -
Price 0.47 0.37 0.40 0.57 0.49 0.96 0.78 -
P/RPS 1.20 1.77 0.49 0.89 1.03 3.67 0.93 18.46%
P/EPS 10.56 15.16 -29.28 25.91 14.85 48.00 8.03 19.97%
EY 9.47 6.59 -3.42 3.86 6.73 2.08 12.45 -16.63%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.63 0.81 0.68 1.37 1.14 -29.76%

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