[SUPERMX] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
06-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 60.86%
YoY- 98.97%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 277,110 201,122 149,930 98,100 57,422 51,165 49,081 33.42%
PBT 35,762 30,953 21,329 12,829 6,386 1,623 5,841 35.23%
Tax -4,535 -4,573 -2,440 -837 -359 -197 -3,954 2.31%
NP 31,227 26,380 18,889 11,992 6,027 1,426 1,887 59.60%
-
NP to SH 31,227 26,380 18,889 11,992 6,027 1,426 1,887 59.60%
-
Tax Rate 12.68% 14.77% 11.44% 6.52% 5.62% 12.14% 67.69% -
Total Cost 245,883 174,742 131,041 86,108 51,395 49,739 47,194 31.64%
-
Net Worth 231,311 191,273 130,937 72,662 69,988 64,309 23,188 46.69%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 231,311 191,273 130,937 72,662 69,988 64,309 23,188 46.69%
NOSH 112,286 89,799 80,825 53,824 39,993 39,943 14,493 40.64%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.27% 13.12% 12.60% 12.22% 10.50% 2.79% 3.84% -
ROE 13.50% 13.79% 14.43% 16.50% 8.61% 2.22% 8.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 246.79 223.97 185.50 182.26 143.58 128.09 338.65 -5.13%
EPS 27.81 29.38 23.37 22.28 15.07 3.57 13.02 13.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.13 1.62 1.35 1.75 1.61 1.60 4.29%
Adjusted Per Share Value based on latest NOSH - 53,819
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 10.85 7.87 5.87 3.84 2.25 2.00 1.92 33.44%
EPS 1.22 1.03 0.74 0.47 0.24 0.06 0.07 60.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0749 0.0513 0.0284 0.0274 0.0252 0.0091 46.64%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.75 0.83 1.00 0.64 0.40 0.30 0.50 -
P/RPS 0.30 0.37 0.54 0.35 0.28 0.23 0.15 12.24%
P/EPS 2.70 2.83 4.28 2.87 2.65 8.40 3.84 -5.69%
EY 37.08 35.39 23.37 34.81 37.68 11.90 26.04 6.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.62 0.47 0.23 0.19 0.31 2.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 09/11/06 28/11/05 23/11/04 06/01/04 13/11/02 20/11/01 30/11/00 -
Price 0.85 1.00 1.14 0.91 0.41 0.63 0.47 -
P/RPS 0.34 0.45 0.61 0.50 0.29 0.49 0.14 15.92%
P/EPS 3.06 3.40 4.88 4.08 2.72 17.65 3.61 -2.71%
EY 32.72 29.38 20.50 24.48 36.76 5.67 27.70 2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.70 0.67 0.23 0.39 0.29 5.93%

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