[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 102.17%
YoY- 51.08%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 245,041 175,033 128,148 92,427 63,310 35,043 32,002 40.37%
PBT 28,377 21,761 21,696 12,553 7,997 3,953 620 89.07%
Tax -1,788 -2,564 -3,299 -1,290 -542 -353 -75 69.60%
NP 26,589 19,197 18,397 11,263 7,455 3,600 545 91.09%
-
NP to SH 26,589 19,197 18,397 11,263 7,455 3,600 545 91.09%
-
Tax Rate 6.30% 11.78% 15.21% 10.28% 6.78% 8.93% 12.10% -
Total Cost 218,452 155,836 109,751 81,164 55,855 31,443 31,457 38.10%
-
Net Worth 226,947 225,247 186,662 124,515 79,189 68,000 64,117 23.43%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - 3,961 - - - - - -
Div Payout % - 20.64% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 226,947 225,247 186,662 124,515 79,189 68,000 64,117 23.43%
NOSH 226,947 113,189 89,741 80,854 39,994 40,000 40,073 33.49%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.85% 10.97% 14.36% 12.19% 11.78% 10.27% 1.70% -
ROE 11.72% 8.52% 9.86% 9.05% 9.41% 5.29% 0.85% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 107.97 154.64 142.80 114.31 158.30 87.61 79.86 5.15%
EPS 11.71 16.96 20.50 13.93 18.64 9.00 1.36 43.14%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.99 2.08 1.54 1.98 1.70 1.60 -7.53%
Adjusted Per Share Value based on latest NOSH - 80,852
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.59 6.85 5.02 3.62 2.48 1.37 1.25 40.41%
EPS 1.04 0.75 0.72 0.44 0.29 0.14 0.02 93.13%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0882 0.0731 0.0487 0.031 0.0266 0.0251 23.42%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.23 0.78 1.03 1.04 0.60 0.49 0.26 -
P/RPS 1.14 0.50 0.72 0.91 0.38 0.56 0.33 22.93%
P/EPS 10.50 4.60 5.02 7.47 3.22 5.44 19.12 -9.50%
EY 9.53 21.74 19.90 13.39 31.07 18.37 5.23 10.51%
DY 0.00 4.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.39 0.50 0.68 0.30 0.29 0.16 40.46%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 -
Price 1.09 0.68 0.94 1.00 0.46 0.44 0.34 -
P/RPS 1.01 0.44 0.66 0.87 0.29 0.50 0.43 15.28%
P/EPS 9.30 4.01 4.59 7.18 2.47 4.89 25.00 -15.18%
EY 10.75 24.94 21.81 13.93 40.52 20.45 4.00 17.90%
DY 0.00 5.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.34 0.45 0.65 0.23 0.26 0.21 31.56%

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