[SUPERMX] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 32.79%
YoY- 49.46%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 254,144 170,280 112,871 71,367 59,368 0 -
PBT 43,774 24,597 13,553 8,035 2,082 0 -
Tax -6,072 -3,408 -487 -746 2,795 0 -
NP 37,702 21,189 13,066 7,289 4,877 0 -
-
NP to SH 37,702 21,189 13,066 7,289 4,877 0 -
-
Tax Rate 13.87% 13.86% 3.59% 9.28% -134.25% - -
Total Cost 216,442 149,091 99,805 64,078 54,491 0 -
-
Net Worth 186,704 124,512 39,999 67,933 63,475 33,920 40.62%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,488 - - - 753 - -
Div Payout % 11.90% - - - 15.45% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 186,704 124,512 39,999 67,933 63,475 33,920 40.62%
NOSH 89,761 80,852 39,999 39,960 39,672 33,920 21.47%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 14.83% 12.44% 11.58% 10.21% 8.21% 0.00% -
ROE 20.19% 17.02% 32.67% 10.73% 7.68% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 283.13 210.61 282.18 178.59 149.65 0.00 -
EPS 42.00 26.21 32.67 18.24 12.29 0.00 -
DPS 5.00 0.00 0.00 0.00 1.90 0.00 -
NAPS 2.08 1.54 1.00 1.70 1.60 1.00 15.76%
Adjusted Per Share Value based on latest NOSH - 39,960
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 9.95 6.67 4.42 2.79 2.32 0.00 -
EPS 1.48 0.83 0.51 0.29 0.19 0.00 -
DPS 0.18 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0731 0.0487 0.0157 0.0266 0.0248 0.0133 40.58%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 1.03 1.04 0.60 0.49 0.26 0.00 -
P/RPS 0.36 0.49 0.21 0.27 0.17 0.00 -
P/EPS 2.45 3.97 1.84 2.69 2.11 0.00 -
EY 40.78 25.20 54.44 37.23 47.28 0.00 -
DY 4.85 0.00 0.00 0.00 7.30 0.00 -
P/NAPS 0.50 0.68 0.60 0.29 0.16 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/08/05 20/08/04 28/08/03 29/08/02 - - -
Price 0.94 1.00 0.46 0.44 0.00 0.00 -
P/RPS 0.33 0.47 0.16 0.25 0.00 0.00 -
P/EPS 2.24 3.82 1.41 2.41 0.00 0.00 -
EY 44.68 26.21 71.01 41.46 0.00 0.00 -
DY 5.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.46 0.26 0.00 0.00 -

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