[SUPERMX] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 18.21%
YoY- 98.36%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 141,163 125,282 112,871 98,614 84,604 74,583 71,367 57.37%
PBT 20,041 15,952 13,553 11,328 9,509 9,465 8,035 83.61%
Tax -2,661 -776 -487 -440 -298 -630 -746 132.91%
NP 17,380 15,176 13,066 10,888 9,211 8,835 7,289 78.19%
-
NP to SH 17,380 15,176 13,066 10,888 9,211 8,835 7,289 78.19%
-
Tax Rate 13.28% 4.86% 3.59% 3.88% 3.13% 6.66% 9.28% -
Total Cost 123,783 110,106 99,805 87,726 75,393 65,748 64,078 54.92%
-
Net Worth 60,404 53,819 39,999 39,987 39,978 69,971 67,933 -7.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 60,404 53,819 39,999 39,987 39,978 69,971 67,933 -7.51%
NOSH 60,404 53,819 39,999 39,987 39,978 39,983 39,960 31.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.31% 12.11% 11.58% 11.04% 10.89% 11.85% 10.21% -
ROE 28.77% 28.20% 32.67% 27.23% 23.04% 12.63% 10.73% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 233.70 232.78 282.18 246.61 211.62 186.53 178.59 19.57%
EPS 28.77 28.20 32.67 27.23 23.04 22.10 18.24 35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.75 1.70 -29.72%
Adjusted Per Share Value based on latest NOSH - 39,987
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.53 4.90 4.42 3.86 3.31 2.92 2.79 57.59%
EPS 0.68 0.59 0.51 0.43 0.36 0.35 0.29 76.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0211 0.0157 0.0157 0.0157 0.0274 0.0266 -7.64%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.88 0.64 0.60 0.37 0.42 0.40 0.49 -
P/RPS 0.38 0.27 0.21 0.15 0.20 0.21 0.27 25.50%
P/EPS 3.06 2.27 1.84 1.36 1.82 1.81 2.69 8.94%
EY 32.70 44.06 54.44 73.59 54.86 55.24 37.23 -8.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.64 0.60 0.37 0.42 0.23 0.29 109.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 13/11/02 29/08/02 -
Price 1.12 0.91 0.46 0.41 0.41 0.41 0.44 -
P/RPS 0.48 0.39 0.16 0.17 0.19 0.22 0.25 54.29%
P/EPS 3.89 3.23 1.41 1.51 1.78 1.86 2.41 37.48%
EY 25.69 30.99 71.01 66.41 56.19 53.89 41.46 -27.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.91 0.46 0.41 0.41 0.23 0.26 164.04%

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