[SUPER] QoQ Quarter Result on 31-Dec-2006 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -73.22%
YoY- 180.0%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 31,074 27,973 24,858 22,785 29,119 26,219 24,255 17.94%
PBT 2,702 2,171 746 767 1,392 358 -340 -
Tax -531 -571 229 -567 -307 -249 1,229 -
NP 2,171 1,600 975 200 1,085 109 889 81.24%
-
NP to SH 1,613 1,416 892 252 941 244 1,104 28.72%
-
Tax Rate 19.65% 26.30% -30.70% 73.92% 22.05% 69.55% - -
Total Cost 28,903 26,373 23,883 22,585 28,034 26,110 23,366 15.21%
-
Net Worth 54,775 53,047 41,798 50,599 51,859 50,482 41,746 19.83%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 626 - - - 626 -
Div Payout % - - 70.29% - - - 56.72% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 54,775 53,047 41,798 50,599 51,859 50,482 41,746 19.83%
NOSH 41,813 41,769 41,798 41,475 41,822 42,068 41,746 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.99% 5.72% 3.92% 0.88% 3.73% 0.42% 3.67% -
ROE 2.94% 2.67% 2.13% 0.50% 1.81% 0.48% 2.64% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.32 66.97 59.47 54.94 69.63 62.32 58.10 17.82%
EPS 3.86 3.39 2.13 0.60 2.25 0.58 2.64 28.79%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.31 1.27 1.00 1.22 1.24 1.20 1.00 19.70%
Adjusted Per Share Value based on latest NOSH - 41,475
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 74.53 67.10 59.62 54.65 69.84 62.89 58.18 17.93%
EPS 3.87 3.40 2.14 0.60 2.26 0.59 2.65 28.68%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 1.3139 1.2724 1.0026 1.2137 1.2439 1.2109 1.0013 19.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.60 0.69 0.56 0.57 0.48 0.47 0.45 -
P/RPS 0.81 1.03 0.94 1.04 0.69 0.75 0.77 3.43%
P/EPS 15.55 20.35 26.24 93.81 21.33 81.03 17.02 -5.83%
EY 6.43 4.91 3.81 1.07 4.69 1.23 5.88 6.13%
DY 0.00 0.00 2.68 0.00 0.00 0.00 3.33 -
P/NAPS 0.46 0.54 0.56 0.47 0.39 0.39 0.45 1.47%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 30/05/07 27/02/07 28/11/06 29/08/06 16/06/06 -
Price 0.56 0.58 0.60 0.64 0.65 0.43 0.50 -
P/RPS 0.75 0.87 1.01 1.16 0.93 0.69 0.86 -8.71%
P/EPS 14.52 17.11 28.12 105.33 28.89 74.14 18.91 -16.13%
EY 6.89 5.84 3.56 0.95 3.46 1.35 5.29 19.24%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.00 -
P/NAPS 0.43 0.46 0.60 0.52 0.52 0.36 0.50 -9.55%

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