[SUPERMX] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 29.64%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 236,982 153,720 98,614 70,297 59,701 0 -
PBT 37,611 22,670 11,328 5,957 3,673 0 -
Tax -5,140 -2,954 -440 -468 2,509 0 -
NP 32,471 19,716 10,888 5,489 6,182 0 -
-
NP to SH 32,471 19,716 10,888 5,489 6,182 0 -
-
Tax Rate 13.67% 13.03% 3.88% 7.86% -68.31% - -
Total Cost 204,511 134,004 87,726 64,808 53,519 0 -
-
Net Worth 183,012 118,343 39,987 66,714 64,188 0 -
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - 753 - -
Div Payout % - - - - 12.19% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 183,012 118,343 39,987 66,714 64,188 0 -
NOSH 89,711 80,505 39,987 39,948 39,868 0 -
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.70% 12.83% 11.04% 7.81% 10.35% 0.00% -
ROE 17.74% 16.66% 27.23% 8.23% 9.63% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 264.16 190.94 246.61 175.97 149.75 0.00 -
EPS 36.19 24.49 27.23 13.74 15.51 0.00 -
DPS 0.00 0.00 0.00 0.00 1.89 0.00 -
NAPS 2.04 1.47 1.00 1.67 1.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,948
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 9.28 6.02 3.86 2.75 2.34 0.00 -
EPS 1.27 0.77 0.43 0.21 0.24 0.00 -
DPS 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0716 0.0463 0.0157 0.0261 0.0251 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - -
Price 1.10 1.24 0.37 0.47 0.29 0.00 -
P/RPS 0.42 0.65 0.15 0.27 0.19 0.00 -
P/EPS 3.04 5.06 1.36 3.42 1.87 0.00 -
EY 32.90 19.75 73.59 29.23 53.47 0.00 -
DY 0.00 0.00 0.00 0.00 6.52 0.00 -
P/NAPS 0.54 0.84 0.37 0.28 0.18 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 27/05/05 21/05/04 28/05/03 28/05/02 - - -
Price 1.09 1.00 0.41 0.50 0.00 0.00 -
P/RPS 0.41 0.52 0.17 0.28 0.00 0.00 -
P/EPS 3.01 4.08 1.51 3.64 0.00 0.00 -
EY 33.21 24.49 66.41 27.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.41 0.30 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