[SUPERMX] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 5.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
Revenue 68,326 64,848 59,368 59,701 44,613 30,930 17,247 200.27%
PBT 4,702 2,354 2,082 3,673 3,318 2,587 1,856 110.10%
Tax -468 1,238 2,795 2,509 2,561 1,126 -309 39.31%
NP 4,234 3,592 4,877 6,182 5,879 3,713 1,547 123.47%
-
NP to SH 4,234 3,592 4,877 6,182 5,879 3,713 1,547 123.47%
-
Tax Rate 9.95% -52.59% -134.25% -68.31% -77.19% -43.53% 16.65% -
Total Cost 64,092 61,256 54,491 53,519 38,734 27,217 15,700 207.55%
-
Net Worth 66,799 64,473 63,475 64,188 33,693 0 23,197 132.73%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
Div - 753 753 753 753 - - -
Div Payout % - 20.97% 15.45% 12.19% 12.81% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
Net Worth 66,799 64,473 63,475 64,188 33,693 0 23,197 132.73%
NOSH 40,000 40,045 39,672 39,868 20,927 20,927 14,498 124.91%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
NP Margin 6.20% 5.54% 8.21% 10.35% 13.18% 12.00% 8.97% -
ROE 6.34% 5.57% 7.68% 9.63% 17.45% 0.00% 6.67% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
RPS 170.82 161.94 149.65 149.75 213.18 147.80 118.96 33.50%
EPS 10.59 8.97 12.29 15.51 28.09 17.74 10.67 -0.59%
DPS 0.00 1.88 1.90 1.89 3.60 0.00 0.00 -
NAPS 1.67 1.61 1.60 1.61 1.61 0.00 1.60 3.47%
Adjusted Per Share Value based on latest NOSH - 39,868
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
RPS 2.67 2.54 2.32 2.34 1.75 1.21 0.68 198.14%
EPS 0.17 0.14 0.19 0.24 0.23 0.15 0.06 129.74%
DPS 0.00 0.03 0.03 0.03 0.03 0.00 0.00 -
NAPS 0.0262 0.0252 0.0248 0.0251 0.0132 0.00 0.0091 132.70%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
Date 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 26/12/00 29/09/00 -
Price 0.64 0.30 0.26 0.29 0.38 0.38 0.50 -
P/RPS 0.37 0.19 0.17 0.19 0.18 0.26 0.42 -9.62%
P/EPS 6.05 3.34 2.11 1.87 1.35 2.14 4.69 22.55%
EY 16.54 29.90 47.28 53.47 73.93 46.69 21.34 -18.41%
DY 0.00 6.27 7.30 6.52 9.47 0.00 0.00 -
P/NAPS 0.38 0.19 0.16 0.18 0.24 0.00 0.31 17.65%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 CAGR
Date 15/02/02 20/11/01 - - - - - -
Price 0.47 0.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.39 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.44 7.02 0.00 0.00 0.00 0.00 0.00 -
EY 22.52 14.24 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.39 0.00 0.00 0.00 0.00 0.00 -

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