[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2006 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -83.7%
YoY- 293.65%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 97,149 72,291 55,338 26,219 111,378 87,123 59,065 39.38%
PBT 4,295 3,563 1,750 358 711 1,051 881 187.79%
Tax -1,927 -2,170 -556 -249 598 -632 -554 129.74%
NP 2,368 1,393 1,194 109 1,309 419 327 274.75%
-
NP to SH 2,329 1,437 1,185 244 1,497 393 708 121.34%
-
Tax Rate 44.87% 60.90% 31.77% 69.55% -84.11% 60.13% 62.88% -
Total Cost 94,781 70,898 54,144 26,110 110,069 86,704 58,738 37.61%
-
Net Worth 51,811 50,998 51,922 50,482 50,531 55,605 50,272 2.03%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 626 - - - 626 - - -
Div Payout % 26.91% - - - 41.85% - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 51,811 50,998 51,922 50,482 50,531 55,605 50,272 2.03%
NOSH 41,783 41,802 41,872 42,068 41,761 41,808 41,893 -0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.44% 1.93% 2.16% 0.42% 1.18% 0.48% 0.55% -
ROE 4.50% 2.82% 2.28% 0.48% 2.96% 0.71% 1.41% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 232.51 172.94 132.16 62.32 266.70 208.39 140.99 39.62%
EPS 5.57 3.44 2.83 0.58 3.58 0.94 1.69 121.62%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.24 1.22 1.24 1.20 1.21 1.33 1.20 2.21%
Adjusted Per Share Value based on latest NOSH - 42,068
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 233.02 173.40 132.73 62.89 267.15 208.97 141.67 39.38%
EPS 5.59 3.45 2.84 0.59 3.59 0.94 1.70 121.28%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.2427 1.2233 1.2454 1.2109 1.2121 1.3338 1.2058 2.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.56 0.57 0.48 0.47 0.45 0.49 0.57 -
P/RPS 0.24 0.33 0.36 0.75 0.17 0.24 0.40 -28.88%
P/EPS 10.05 16.58 16.96 81.03 12.55 52.13 33.73 -55.42%
EY 9.95 6.03 5.90 1.23 7.97 1.92 2.96 124.56%
DY 2.68 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.45 0.47 0.39 0.39 0.37 0.37 0.47 -2.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 28/11/06 29/08/06 16/06/06 28/02/06 28/11/05 -
Price 0.60 0.64 0.65 0.43 0.50 0.50 0.46 -
P/RPS 0.26 0.37 0.49 0.69 0.19 0.24 0.33 -14.70%
P/EPS 10.76 18.62 22.97 74.14 13.95 53.19 27.22 -46.16%
EY 9.29 5.37 4.35 1.35 7.17 1.88 3.67 85.84%
DY 2.50 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.52 0.36 0.41 0.38 0.38 16.86%

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