[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2004 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 145.19%
YoY- 181.12%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 115,640 87,511 60,596 28,293 97,539 72,179 47,589 80.64%
PBT 3,907 4,166 3,493 1,703 -391 -1,132 -968 -
Tax -1,502 -1,922 -1,487 -749 -1,720 -1,092 -637 77.06%
NP 2,405 2,244 2,006 954 -2,111 -2,224 -1,605 -
-
NP to SH 2,405 2,244 2,006 954 -2,111 -2,224 -1,605 -
-
Tax Rate 38.44% 46.14% 42.57% 43.98% - - - -
Total Cost 113,235 85,267 58,590 27,339 99,650 74,403 49,194 74.24%
-
Net Worth 49,354 50,981 50,985 48,118 35,989 41,015 41,817 11.66%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,254 - - - - - - -
Div Payout % 52.17% - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 49,354 50,981 50,985 48,118 35,989 41,015 41,817 11.66%
NOSH 41,826 41,787 41,791 41,842 31,848 19,910 19,913 63.93%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.08% 2.56% 3.31% 3.37% -2.16% -3.08% -3.37% -
ROE 4.87% 4.40% 3.93% 1.98% -5.87% -5.42% -3.84% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 276.48 209.42 145.00 67.62 306.26 362.52 238.98 10.19%
EPS 5.75 5.37 4.80 2.28 -6.53 -11.17 -8.06 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.22 1.15 1.13 2.06 2.10 -31.88%
Adjusted Per Share Value based on latest NOSH - 41,842
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 277.37 209.90 145.35 67.86 233.96 173.13 114.15 80.64%
EPS 5.77 5.38 4.81 2.29 -5.06 -5.33 -3.85 -
DPS 3.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1838 1.2228 1.2229 1.1542 0.8632 0.9838 1.003 11.67%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.68 0.75 0.74 0.69 0.98 2.27 1.67 -
P/RPS 0.25 0.36 0.51 1.02 0.32 0.63 0.70 -49.63%
P/EPS 11.83 13.97 15.42 30.26 -14.79 -20.32 -20.72 -
EY 8.46 7.16 6.49 3.30 -6.76 -4.92 -4.83 -
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.61 0.60 0.87 1.10 0.80 -19.28%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 23/11/04 24/08/04 28/05/04 25/02/04 18/11/03 -
Price 0.60 0.70 0.75 0.65 0.72 1.04 2.13 -
P/RPS 0.22 0.33 0.52 0.96 0.24 0.29 0.89 -60.57%
P/EPS 10.43 13.04 15.62 28.51 -10.86 -9.31 -26.43 -
EY 9.58 7.67 6.40 3.51 -9.21 -10.74 -3.78 -
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.61 0.57 0.64 0.50 1.01 -36.56%

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