[SUPER] QoQ 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- 744.25%
YoY- 181.12%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 28,132 26,915 32,303 28,293 25,360 24,590 25,464 6.86%
PBT -135 673 1,790 1,703 741 -164 -155 -8.79%
Tax 296 -435 -738 -749 -628 -455 -274 -
NP 161 238 1,052 954 113 -619 -429 -
-
NP to SH 161 238 1,052 954 113 -619 -429 -
-
Tax Rate - 64.64% 41.23% 43.98% 84.75% - - -
Total Cost 27,971 26,677 31,251 27,339 25,247 25,209 25,893 5.27%
-
Net Worth 48,712 50,940 50,930 48,118 35,000 41,001 41,902 10.55%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 1,238 - - - - - - -
Div Payout % 769.23% - - - - - - -
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 48,712 50,940 50,930 48,118 35,000 41,001 41,902 10.55%
NOSH 41,282 41,754 41,746 41,842 31,250 19,903 19,953 62.29%
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 0.57% 0.88% 3.26% 3.37% 0.45% -2.52% -1.68% -
ROE 0.33% 0.47% 2.07% 1.98% 0.32% -1.51% -1.02% -
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 68.15 64.46 77.38 67.62 81.15 123.55 127.62 -34.15%
EPS 0.39 0.57 2.52 2.28 0.35 -3.11 -2.15 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.22 1.22 1.15 1.12 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 67.48 64.56 77.48 67.86 60.83 58.98 61.08 6.86%
EPS 0.39 0.57 2.52 2.29 0.27 -1.48 -1.03 -
DPS 2.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1684 1.2219 1.2216 1.1542 0.8395 0.9835 1.0051 10.54%
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 1.00 1.16 0.96 1.02 1.21 1.84 1.31 -16.46%
P/EPS 174.36 131.58 29.37 30.26 271.02 -72.99 -77.67 -
EY 0.57 0.76 3.41 3.30 0.37 -1.37 -1.29 -
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 0.88 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 0.88 1.09 0.97 0.96 0.89 0.84 1.67 -34.73%
P/EPS 153.85 122.81 29.76 28.51 199.12 -33.44 -99.07 -
EY 0.65 0.81 3.36 3.51 0.50 -2.99 -1.01 -
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