[SUPERMX] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 20.0%
YoY- 79.26%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 153,720 141,163 125,282 112,871 98,614 84,604 74,583 61.88%
PBT 22,670 20,041 15,952 13,553 11,328 9,509 9,465 78.91%
Tax -2,954 -2,661 -776 -487 -440 -298 -630 179.87%
NP 19,716 17,380 15,176 13,066 10,888 9,211 8,835 70.68%
-
NP to SH 19,716 17,380 15,176 13,066 10,888 9,211 8,835 70.68%
-
Tax Rate 13.03% 13.28% 4.86% 3.59% 3.88% 3.13% 6.66% -
Total Cost 134,004 123,783 110,106 99,805 87,726 75,393 65,748 60.68%
-
Net Worth 118,343 60,404 53,819 39,999 39,987 39,978 69,971 41.90%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 118,343 60,404 53,819 39,999 39,987 39,978 69,971 41.90%
NOSH 80,505 60,404 53,819 39,999 39,987 39,978 39,983 59.38%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 12.83% 12.31% 12.11% 11.58% 11.04% 10.89% 11.85% -
ROE 16.66% 28.77% 28.20% 32.67% 27.23% 23.04% 12.63% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 190.94 233.70 232.78 282.18 246.61 211.62 186.53 1.56%
EPS 24.49 28.77 28.20 32.67 27.23 23.04 22.10 7.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.00 1.00 1.00 1.00 1.00 1.75 -10.96%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.02 5.53 4.90 4.42 3.86 3.31 2.92 61.91%
EPS 0.77 0.68 0.59 0.51 0.43 0.36 0.35 69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0463 0.0236 0.0211 0.0157 0.0157 0.0157 0.0274 41.82%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.24 0.88 0.64 0.60 0.37 0.42 0.40 -
P/RPS 0.65 0.38 0.27 0.21 0.15 0.20 0.21 112.24%
P/EPS 5.06 3.06 2.27 1.84 1.36 1.82 1.81 98.32%
EY 19.75 32.70 44.06 54.44 73.59 54.86 55.24 -49.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.88 0.64 0.60 0.37 0.42 0.23 136.96%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 13/11/02 -
Price 1.00 1.12 0.91 0.46 0.41 0.41 0.41 -
P/RPS 0.52 0.48 0.39 0.16 0.17 0.19 0.22 77.34%
P/EPS 4.08 3.89 3.23 1.41 1.51 1.78 1.86 68.74%
EY 24.49 25.69 30.99 71.01 66.41 56.19 53.89 -40.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.12 0.91 0.46 0.41 0.41 0.23 105.85%

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