[SUPER] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -44.49%
YoY- -82.49%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 116,600 92,998 72,291 87,123 87,511 72,179 59,143 11.96%
PBT 10,393 7,884 3,563 1,051 4,166 -1,132 -1,304 -
Tax -3,580 -2,366 -2,170 -632 -1,922 -1,092 -1,099 21.73%
NP 6,813 5,518 1,393 419 2,244 -2,224 -2,403 -
-
NP to SH 4,397 4,113 1,437 393 2,244 -2,224 -2,403 -
-
Tax Rate 34.45% 30.01% 60.90% 60.13% 46.14% - - -
Total Cost 109,787 87,480 70,898 86,704 85,267 74,403 61,546 10.11%
-
Net Worth 61,023 55,174 50,998 55,605 50,981 41,015 43,401 5.83%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 61,023 55,174 50,998 55,605 50,981 41,015 43,401 5.83%
NOSH 41,796 41,798 41,802 41,808 41,787 19,910 19,908 13.14%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.84% 5.93% 1.93% 0.48% 2.56% -3.08% -4.06% -
ROE 7.21% 7.45% 2.82% 0.71% 4.40% -5.42% -5.54% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 278.97 222.49 172.94 208.39 209.42 362.52 297.07 -1.04%
EPS 10.52 9.84 3.44 0.94 5.37 -11.17 -12.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.32 1.22 1.33 1.22 2.06 2.18 -6.45%
Adjusted Per Share Value based on latest NOSH - 42,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 279.68 223.07 173.40 208.97 209.90 173.13 141.86 11.96%
EPS 10.55 9.87 3.45 0.94 5.38 -5.33 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4637 1.3234 1.2233 1.3338 1.2228 0.9838 1.041 5.83%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.60 0.61 0.57 0.49 0.75 2.27 1.51 -
P/RPS 0.22 0.27 0.33 0.24 0.36 0.63 0.51 -13.06%
P/EPS 5.70 6.20 16.58 52.13 13.97 -20.32 -12.51 -
EY 17.53 16.13 6.03 1.92 7.16 -4.92 -7.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.47 0.37 0.61 1.10 0.69 -8.30%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 27/02/07 28/02/06 25/02/05 25/02/04 28/02/03 -
Price 0.58 0.58 0.64 0.50 0.70 1.04 1.50 -
P/RPS 0.21 0.26 0.37 0.24 0.33 0.29 0.50 -13.45%
P/EPS 5.51 5.89 18.62 53.19 13.04 -9.31 -12.43 -
EY 18.14 16.97 5.37 1.88 7.67 -10.74 -8.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.44 0.52 0.38 0.57 0.50 0.69 -8.67%

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