[SUPER] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 11.86%
YoY- 200.9%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 92,998 72,291 87,123 87,511 72,179 59,143 56,604 8.62%
PBT 7,884 3,563 1,051 4,166 -1,132 -1,304 3,049 17.14%
Tax -2,366 -2,170 -632 -1,922 -1,092 -1,099 -1,262 11.03%
NP 5,518 1,393 419 2,244 -2,224 -2,403 1,787 20.66%
-
NP to SH 4,113 1,437 393 2,244 -2,224 -2,403 1,787 14.89%
-
Tax Rate 30.01% 60.90% 60.13% 46.14% - - 41.39% -
Total Cost 87,480 70,898 86,704 85,267 74,403 61,546 54,817 8.09%
-
Net Worth 55,174 50,998 55,605 50,981 41,015 43,401 45,968 3.08%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 55,174 50,998 55,605 50,981 41,015 43,401 45,968 3.08%
NOSH 41,798 41,802 41,808 41,787 19,910 19,908 19,899 13.16%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 5.93% 1.93% 0.48% 2.56% -3.08% -4.06% 3.16% -
ROE 7.45% 2.82% 0.71% 4.40% -5.42% -5.54% 3.89% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 222.49 172.94 208.39 209.42 362.52 297.07 284.45 -4.01%
EPS 9.84 3.44 0.94 5.37 -11.17 -12.07 8.98 1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.22 1.33 1.22 2.06 2.18 2.31 -8.90%
Adjusted Per Share Value based on latest NOSH - 41,754
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 223.07 173.40 208.97 209.90 173.13 141.86 135.77 8.62%
EPS 9.87 3.45 0.94 5.38 -5.33 -5.76 4.29 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3234 1.2233 1.3338 1.2228 0.9838 1.041 1.1026 3.08%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.61 0.57 0.49 0.75 2.27 1.51 2.06 -
P/RPS 0.27 0.33 0.24 0.36 0.63 0.51 0.72 -15.07%
P/EPS 6.20 16.58 52.13 13.97 -20.32 -12.51 22.94 -19.58%
EY 16.13 6.03 1.92 7.16 -4.92 -7.99 4.36 24.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.37 0.61 1.10 0.69 0.89 -10.41%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 28/02/06 25/02/05 25/02/04 28/02/03 27/02/02 -
Price 0.58 0.64 0.50 0.70 1.04 1.50 2.00 -
P/RPS 0.26 0.37 0.24 0.33 0.29 0.50 0.70 -15.20%
P/EPS 5.89 18.62 53.19 13.04 -9.31 -12.43 22.27 -19.87%
EY 16.97 5.37 1.88 7.67 -10.74 -8.05 4.49 24.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.38 0.57 0.50 0.69 0.87 -10.73%

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