[SUPERMX] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 4.26%
YoY- 117.55%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 125,282 112,871 98,614 84,604 74,583 71,367 70,297 46.94%
PBT 15,952 13,553 11,328 9,509 9,465 8,035 5,957 92.72%
Tax -776 -487 -440 -298 -630 -746 -468 40.04%
NP 15,176 13,066 10,888 9,211 8,835 7,289 5,489 96.86%
-
NP to SH 15,176 13,066 10,888 9,211 8,835 7,289 5,489 96.86%
-
Tax Rate 4.86% 3.59% 3.88% 3.13% 6.66% 9.28% 7.86% -
Total Cost 110,106 99,805 87,726 75,393 65,748 64,078 64,808 42.33%
-
Net Worth 53,819 39,999 39,987 39,978 69,971 67,933 66,714 -13.32%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 53,819 39,999 39,987 39,978 69,971 67,933 66,714 -13.32%
NOSH 53,819 39,999 39,987 39,978 39,983 39,960 39,948 21.95%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.11% 11.58% 11.04% 10.89% 11.85% 10.21% 7.81% -
ROE 28.20% 32.67% 27.23% 23.04% 12.63% 10.73% 8.23% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 232.78 282.18 246.61 211.62 186.53 178.59 175.97 20.48%
EPS 28.20 32.67 27.23 23.04 22.10 18.24 13.74 61.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.75 1.70 1.67 -28.93%
Adjusted Per Share Value based on latest NOSH - 39,978
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.90 4.42 3.86 3.31 2.92 2.79 2.75 46.92%
EPS 0.59 0.51 0.43 0.36 0.35 0.29 0.21 98.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0211 0.0157 0.0157 0.0157 0.0274 0.0266 0.0261 -13.20%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.64 0.60 0.37 0.42 0.40 0.49 0.47 -
P/RPS 0.27 0.21 0.15 0.20 0.21 0.27 0.27 0.00%
P/EPS 2.27 1.84 1.36 1.82 1.81 2.69 3.42 -23.89%
EY 44.06 54.44 73.59 54.86 55.24 37.23 29.23 31.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.60 0.37 0.42 0.23 0.29 0.28 73.43%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 06/01/04 28/08/03 28/05/03 24/02/03 13/11/02 29/08/02 28/05/02 -
Price 0.91 0.46 0.41 0.41 0.41 0.44 0.50 -
P/RPS 0.39 0.16 0.17 0.19 0.22 0.25 0.28 24.69%
P/EPS 3.23 1.41 1.51 1.78 1.86 2.41 3.64 -7.65%
EY 30.99 71.01 66.41 56.19 53.89 41.46 27.48 8.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.46 0.41 0.41 0.23 0.26 0.30 109.40%

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