[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -81.12%
YoY- -31.76%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 139,987 104,077 68,554 32,656 123,884 93,520 62,966 70.42%
PBT 14,485 9,976 5,777 2,424 10,445 6,719 4,953 104.63%
Tax -3,983 -2,600 -1,929 -831 -2,869 -2,183 -1,469 94.56%
NP 10,502 7,376 3,848 1,593 7,576 4,536 3,484 108.81%
-
NP to SH 9,518 6,545 3,385 1,384 7,329 4,279 3,355 100.52%
-
Tax Rate 27.50% 26.06% 33.39% 34.28% 27.47% 32.49% 29.66% -
Total Cost 129,485 96,701 64,706 31,063 116,308 88,984 59,482 68.04%
-
Net Worth 100,562 96,839 95,281 93,242 92,381 89,006 89,940 7.73%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 100,562 96,839 95,281 93,242 92,381 89,006 89,940 7.73%
NOSH 41,727 41,741 41,790 41,812 41,801 41,787 41,832 -0.16%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.50% 7.09% 5.61% 4.88% 6.12% 4.85% 5.53% -
ROE 9.46% 6.76% 3.55% 1.48% 7.93% 4.81% 3.73% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.48 249.34 164.04 78.10 296.36 223.80 150.52 70.71%
EPS 22.81 15.68 8.10 3.31 17.53 10.24 8.02 100.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.32 2.28 2.23 2.21 2.13 2.15 7.91%
Adjusted Per Share Value based on latest NOSH - 41,812
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 335.77 249.64 164.43 78.33 297.15 224.32 151.03 70.42%
EPS 22.83 15.70 8.12 3.32 17.58 10.26 8.05 100.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4121 2.3228 2.2854 2.2365 2.2159 2.1349 2.1573 7.73%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.73 1.30 1.45 1.42 1.18 1.18 1.15 -
P/RPS 0.81 0.52 0.88 1.82 0.40 0.53 0.76 4.34%
P/EPS 11.97 8.29 17.90 42.90 6.73 11.52 14.34 -11.35%
EY 8.36 12.06 5.59 2.33 14.86 8.68 6.97 12.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.56 0.64 0.64 0.53 0.55 0.53 65.73%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 17/02/15 25/11/14 28/08/14 27/05/14 25/02/14 26/11/13 -
Price 3.11 1.50 1.34 1.50 1.20 1.18 1.15 -
P/RPS 0.93 0.60 0.82 1.92 0.40 0.53 0.76 14.41%
P/EPS 13.63 9.57 16.54 45.32 6.84 11.52 14.34 -3.33%
EY 7.33 10.45 6.04 2.21 14.61 8.68 6.97 3.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.65 0.59 0.67 0.54 0.55 0.53 81.04%

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