[SUPERMX] YoY 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- 7.51%
YoY- 86.94%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 102,077 72,974 57,503 34,790 22,379 19,163 17,247 34.47%
PBT 14,001 10,257 9,134 4,832 2,433 1,003 1,856 40.02%
Tax -1,971 -1,274 -1,150 -295 -6 -122 -309 36.16%
NP 12,030 8,983 7,984 4,537 2,427 881 1,547 40.73%
-
NP to SH 12,030 8,983 7,984 4,537 2,427 881 1,547 40.73%
-
Tax Rate 14.08% 12.42% 12.59% 6.11% 0.25% 12.16% 16.65% -
Total Cost 90,047 63,991 49,519 30,253 19,952 18,282 15,700 33.77%
-
Net Worth 231,389 191,337 130,911 72,656 69,971 64,473 23,197 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 231,389 191,337 130,911 72,656 69,971 64,473 23,197 46.69%
NOSH 112,324 89,830 80,809 53,819 39,983 40,045 14,498 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 11.79% 12.31% 13.88% 13.04% 10.84% 4.60% 8.97% -
ROE 5.20% 4.69% 6.10% 6.24% 3.47% 1.37% 6.67% -
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 90.88 81.24 71.16 64.64 55.97 47.85 118.96 -4.38%
EPS 10.71 10.00 9.88 8.43 6.07 2.20 10.67 0.06%
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 4.00 2.86 2.25 1.36 0.88 0.75 0.68 34.33%
EPS 0.47 0.35 0.31 0.18 0.10 0.03 0.06 40.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0906 0.0749 0.0512 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 0.83 1.02 1.41 0.99 0.71 0.63 0.42 12.01%
P/EPS 7.00 8.30 10.12 7.59 6.59 13.64 4.69 6.89%
EY 14.28 12.05 9.88 13.17 15.18 7.33 21.34 -6.47%
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 0.94 1.23 1.60 1.41 0.73 1.32 0.40 15.29%
P/EPS 7.94 10.00 11.54 10.79 6.75 28.64 4.40 10.33%
EY 12.60 10.00 8.67 9.26 14.80 3.49 22.70 -9.34%
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