[SUPERMX] YoY TTM Result on 31-Dec-2001 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
15-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 17.87%
YoY- -27.98%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Revenue 218,423 141,163 84,604 68,326 30,930 44,613 48.71%
PBT 34,631 20,041 9,509 4,702 2,587 3,318 79.66%
Tax -4,062 -2,661 -298 -468 1,126 2,561 -
NP 30,569 17,380 9,211 4,234 3,713 5,879 50.96%
-
NP to SH 30,569 17,380 9,211 4,234 3,713 5,879 50.96%
-
Tax Rate 11.73% 13.28% 3.13% 9.95% -43.53% -77.19% -
Total Cost 187,854 123,783 75,393 64,092 27,217 38,734 48.35%
-
Net Worth 81,118 60,404 39,978 66,799 0 33,693 24.54%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Div - - - - - 753 -
Div Payout % - - - - - 12.81% -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Net Worth 81,118 60,404 39,978 66,799 0 33,693 24.54%
NOSH 81,118 60,404 39,978 40,000 20,927 20,927 40.28%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
NP Margin 14.00% 12.31% 10.89% 6.20% 12.00% 13.18% -
ROE 37.68% 28.77% 23.04% 6.34% 0.00% 17.45% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 269.26 233.70 211.62 170.82 147.80 213.18 6.00%
EPS 37.68 28.77 23.04 10.59 17.74 28.09 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 1.00 1.00 1.00 1.67 0.00 1.61 -11.21%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
RPS 8.55 5.53 3.31 2.67 1.21 1.75 48.63%
EPS 1.20 0.68 0.36 0.17 0.15 0.23 51.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0318 0.0236 0.0157 0.0262 0.00 0.0132 24.56%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 26/12/00 -
Price 1.17 0.88 0.42 0.64 0.38 0.38 -
P/RPS 0.43 0.38 0.20 0.37 0.26 0.18 24.30%
P/EPS 3.10 3.06 1.82 6.05 2.14 1.35 23.08%
EY 32.21 32.70 54.86 16.54 46.69 73.93 -18.74%
DY 0.00 0.00 0.00 0.00 0.00 9.47 -
P/NAPS 1.17 0.88 0.42 0.38 0.00 0.24 48.55%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 30/12/00 31/12/00 CAGR
Date 17/02/05 18/02/04 24/02/03 15/02/02 - - -
Price 1.25 1.12 0.41 0.47 0.00 0.00 -
P/RPS 0.46 0.48 0.19 0.28 0.00 0.00 -
P/EPS 3.32 3.89 1.78 4.44 0.00 0.00 -
EY 30.15 25.69 56.19 22.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.12 0.41 0.28 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