[SUPER] YoY Quarter Result on 31-Dec-2007 [#3]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -32.8%
YoY- 330.16%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 34,613 31,606 32,223 33,951 22,785 28,058 26,915 4.27%
PBT 2,621 4,912 1,531 3,011 767 170 673 25.41%
Tax -697 640 -403 -1,264 -567 -78 -435 8.17%
NP 1,924 5,552 1,128 1,747 200 92 238 41.64%
-
NP to SH 1,848 5,265 689 1,084 252 -315 238 40.69%
-
Tax Rate 26.59% -13.03% 26.32% 41.98% 73.92% 45.88% 64.64% -
Total Cost 32,689 26,054 31,095 32,204 22,585 27,966 26,677 3.44%
-
Net Worth 71,495 66,910 60,966 55,246 50,599 55,860 50,940 5.80%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 71,495 66,910 60,966 55,246 50,599 55,860 50,940 5.80%
NOSH 41,809 41,818 41,757 41,853 41,475 42,000 41,754 0.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 5.56% 17.57% 3.50% 5.15% 0.88% 0.33% 0.88% -
ROE 2.58% 7.87% 1.13% 1.96% 0.50% -0.56% 0.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 82.79 75.58 77.17 81.12 54.94 66.80 64.46 4.25%
EPS 4.42 12.59 1.65 2.59 0.60 -0.75 0.57 40.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.60 1.46 1.32 1.22 1.33 1.22 5.78%
Adjusted Per Share Value based on latest NOSH - 41,853
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 83.02 75.81 77.29 81.44 54.65 67.30 64.56 4.27%
EPS 4.43 12.63 1.65 2.60 0.60 -0.76 0.57 40.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7149 1.6049 1.4623 1.3251 1.2137 1.3399 1.2219 5.80%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.69 0.65 0.60 0.61 0.57 0.49 0.75 -
P/RPS 0.83 0.86 0.78 0.75 1.04 0.73 1.16 -5.42%
P/EPS 15.61 5.16 36.36 23.55 93.81 -65.33 131.58 -29.89%
EY 6.41 19.37 2.75 4.25 1.07 -1.53 0.76 42.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.41 0.46 0.47 0.37 0.61 -6.78%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 12/02/10 24/02/09 26/02/08 27/02/07 28/02/06 25/02/05 -
Price 0.74 0.65 0.58 0.58 0.64 0.50 0.70 -
P/RPS 0.89 0.86 0.75 0.71 1.16 0.75 1.09 -3.32%
P/EPS 16.74 5.16 35.15 22.39 105.33 -66.67 122.81 -28.25%
EY 5.97 19.37 2.84 4.47 0.95 -1.50 0.81 39.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.40 0.44 0.52 0.38 0.57 -4.58%

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