[SUPER] QoQ Quarter Result on 30-Jun-2011 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -61.87%
YoY- -33.3%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 26,086 24,877 26,939 26,000 34,067 34,613 35,506 -18.56%
PBT 432 427 2,083 1,435 2,766 2,621 2,626 -69.94%
Tax -755 262 -830 -472 148 -697 -582 18.92%
NP -323 689 1,253 963 2,914 1,924 2,044 -
-
NP to SH 396 861 1,488 1,274 3,341 1,848 1,811 -63.67%
-
Tax Rate 174.77% -61.36% 39.85% 32.89% -5.35% 26.59% 22.16% -
Total Cost 26,409 24,188 25,686 25,037 31,153 32,689 33,462 -14.58%
-
Net Worth 41,481 78,158 78,997 76,440 41,808 71,495 70,683 -29.88%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 1,244 - - - 2,090 - - -
Div Payout % 314.25% - - - 62.57% - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 41,481 78,158 78,997 76,440 41,808 71,495 70,683 -29.88%
NOSH 41,481 41,796 41,797 41,770 41,808 41,809 41,824 -0.54%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -1.24% 2.77% 4.65% 3.70% 8.55% 5.56% 5.76% -
ROE 0.95% 1.10% 1.88% 1.67% 7.99% 2.58% 2.56% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 62.89 59.52 64.45 62.24 81.48 82.79 84.89 -18.11%
EPS 0.95 2.06 3.56 3.05 7.99 4.42 4.33 -63.58%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.87 1.89 1.83 1.00 1.71 1.69 -29.49%
Adjusted Per Share Value based on latest NOSH - 41,770
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 62.57 59.67 64.62 62.36 81.71 83.02 85.16 -18.56%
EPS 0.95 2.07 3.57 3.06 8.01 4.43 4.34 -63.64%
DPS 2.98 0.00 0.00 0.00 5.01 0.00 0.00 -
NAPS 0.995 1.8747 1.8948 1.8335 1.0028 1.7149 1.6954 -29.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.79 0.93 0.72 0.85 0.78 0.69 0.98 -
P/RPS 1.26 1.56 1.12 1.37 0.96 0.83 1.15 6.27%
P/EPS 82.75 45.15 20.22 27.87 9.76 15.61 22.63 137.16%
EY 1.21 2.22 4.94 3.59 10.25 6.41 4.42 -57.80%
DY 3.80 0.00 0.00 0.00 6.41 0.00 0.00 -
P/NAPS 0.79 0.50 0.38 0.46 0.78 0.40 0.58 22.85%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 12/06/12 28/02/12 22/11/11 23/08/11 24/05/11 22/02/11 23/11/10 -
Price 0.76 0.82 0.75 0.84 0.76 0.74 0.72 -
P/RPS 1.21 1.38 1.16 1.35 0.93 0.89 0.85 26.51%
P/EPS 79.61 39.81 21.07 27.54 9.51 16.74 16.63 183.77%
EY 1.26 2.51 4.75 3.63 10.51 5.97 6.01 -64.67%
DY 3.95 0.00 0.00 0.00 6.58 0.00 0.00 -
P/NAPS 0.76 0.44 0.40 0.46 0.76 0.43 0.43 46.13%

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