[SUPERMX] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
03-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -10.07%
YoY- -85.11%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
Revenue 68,236 68,326 68,220 64,004 60,352 33,819 33,819 75.39%
PBT 6,440 4,702 2,164 1,240 1,420 2,953 6,273 2.12%
Tax -208 -468 -262 -150 -208 1,100 -2,220 -84.97%
NP 6,232 4,234 1,901 1,090 1,212 4,053 4,053 41.11%
-
NP to SH 6,232 4,234 1,901 1,090 1,212 4,053 4,053 41.11%
-
Tax Rate 3.23% 9.95% 12.11% 12.10% 14.65% -37.25% 35.39% -
Total Cost 62,004 64,092 66,318 62,914 59,140 29,766 29,766 79.92%
-
Net Worth 66,714 66,768 64,309 64,117 64,188 33,687 0 -
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
Div - - - - - 753 - -
Div Payout % - - - - - 18.59% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
Net Worth 66,714 66,768 64,309 64,117 64,188 33,687 0 -
NOSH 39,948 39,981 39,943 40,073 39,868 20,924 20,678 69.40%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
NP Margin 9.13% 6.20% 2.79% 1.70% 2.01% 11.98% 11.98% -
ROE 9.34% 6.34% 2.96% 1.70% 1.89% 12.03% 0.00% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
RPS 170.81 170.90 170.79 159.72 151.38 161.63 163.55 3.53%
EPS 15.60 10.59 4.76 2.72 3.04 19.37 19.60 -16.69%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.67 1.67 1.61 1.60 1.61 1.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 39,672
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
RPS 2.51 2.51 2.51 2.35 2.22 1.24 1.24 75.84%
EPS 0.23 0.16 0.07 0.04 0.04 0.15 0.15 40.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0245 0.0245 0.0236 0.0236 0.0236 0.0124 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
Date 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 26/12/00 -
Price 0.47 0.64 0.30 0.26 0.29 0.38 0.38 -
P/RPS 0.28 0.37 0.18 0.16 0.19 0.24 0.23 17.05%
P/EPS 3.01 6.04 6.30 9.56 9.54 1.96 1.94 42.13%
EY 33.19 16.55 15.87 10.46 10.48 50.97 51.58 -29.73%
DY 0.00 0.00 0.00 0.00 0.00 9.47 0.00 -
P/NAPS 0.28 0.38 0.19 0.16 0.18 0.24 0.00 -
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/12/00 CAGR
Date 28/05/02 15/02/02 20/11/01 03/10/01 29/05/01 01/03/01 - -
Price 0.50 0.47 0.63 0.34 0.28 0.35 0.00 -
P/RPS 0.29 0.28 0.37 0.21 0.18 0.22 0.00 -
P/EPS 3.21 4.44 13.24 12.50 9.21 1.81 0.00 -
EY 31.20 22.53 7.56 8.00 10.86 55.34 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 10.29 0.00 -
P/NAPS 0.30 0.28 0.39 0.21 0.17 0.22 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