[SUPERMX] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 21.21%
YoY- 145.96%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 112,871 98,614 84,604 74,583 71,367 70,297 68,326 39.87%
PBT 13,553 11,328 9,509 9,465 8,035 5,957 4,702 102.92%
Tax -487 -440 -298 -630 -746 -468 -468 2.69%
NP 13,066 10,888 9,211 8,835 7,289 5,489 4,234 112.40%
-
NP to SH 13,066 10,888 9,211 8,835 7,289 5,489 4,234 112.40%
-
Tax Rate 3.59% 3.88% 3.13% 6.66% 9.28% 7.86% 9.95% -
Total Cost 99,805 87,726 75,393 65,748 64,078 64,808 64,092 34.45%
-
Net Worth 39,999 39,987 39,978 69,971 67,933 66,714 66,799 -29.02%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 39,999 39,987 39,978 69,971 67,933 66,714 66,799 -29.02%
NOSH 39,999 39,987 39,978 39,983 39,960 39,948 40,000 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.58% 11.04% 10.89% 11.85% 10.21% 7.81% 6.20% -
ROE 32.67% 27.23% 23.04% 12.63% 10.73% 8.23% 6.34% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 282.18 246.61 211.62 186.53 178.59 175.97 170.82 39.86%
EPS 32.67 27.23 23.04 22.10 18.24 13.74 10.59 112.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.75 1.70 1.67 1.67 -29.02%
Adjusted Per Share Value based on latest NOSH - 39,983
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.42 3.86 3.31 2.92 2.79 2.75 2.67 40.06%
EPS 0.51 0.43 0.36 0.35 0.29 0.21 0.17 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0157 0.0157 0.0157 0.0274 0.0266 0.0261 0.0262 -28.98%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.60 0.37 0.42 0.40 0.49 0.47 0.64 -
P/RPS 0.21 0.15 0.20 0.21 0.27 0.27 0.37 -31.52%
P/EPS 1.84 1.36 1.82 1.81 2.69 3.42 6.05 -54.87%
EY 54.44 73.59 54.86 55.24 37.23 29.23 16.54 121.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.37 0.42 0.23 0.29 0.28 0.38 35.70%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 24/02/03 13/11/02 29/08/02 28/05/02 15/02/02 -
Price 0.46 0.41 0.41 0.41 0.44 0.50 0.47 -
P/RPS 0.16 0.17 0.19 0.22 0.25 0.28 0.28 -31.20%
P/EPS 1.41 1.51 1.78 1.86 2.41 3.64 4.44 -53.55%
EY 71.01 66.41 56.19 53.89 41.46 27.48 22.52 115.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.41 0.23 0.26 0.30 0.28 39.35%

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