[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 74.43%
YoY- -24.43%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 70,086 68,236 68,326 68,220 64,004 60,352 33,819 62.76%
PBT 7,906 6,440 4,702 2,164 1,240 1,420 2,953 93.15%
Tax -706 -208 -468 -262 -150 -208 1,100 -
NP 7,200 6,232 4,234 1,901 1,090 1,212 4,053 46.83%
-
NP to SH 7,200 6,232 4,234 1,901 1,090 1,212 4,053 46.83%
-
Tax Rate 8.93% 3.23% 9.95% 12.11% 12.10% 14.65% -37.25% -
Total Cost 62,886 62,004 64,092 66,318 62,914 59,140 29,766 64.87%
-
Net Worth 68,000 66,714 66,768 64,309 64,117 64,188 33,687 59.92%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - 753 -
Div Payout % - - - - - - 18.59% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 68,000 66,714 66,768 64,309 64,117 64,188 33,687 59.92%
NOSH 40,000 39,948 39,981 39,943 40,073 39,868 20,924 54.21%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.27% 9.13% 6.20% 2.79% 1.70% 2.01% 11.98% -
ROE 10.59% 9.34% 6.34% 2.96% 1.70% 1.89% 12.03% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 175.22 170.81 170.90 170.79 159.72 151.38 161.63 5.54%
EPS 18.00 15.60 10.59 4.76 2.72 3.04 19.37 -4.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 1.70 1.67 1.67 1.61 1.60 1.61 1.61 3.70%
Adjusted Per Share Value based on latest NOSH - 40,045
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.58 2.51 2.51 2.51 2.35 2.22 1.24 63.19%
EPS 0.26 0.23 0.16 0.07 0.04 0.04 0.15 44.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.025 0.0245 0.0245 0.0236 0.0236 0.0236 0.0124 59.79%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.49 0.47 0.64 0.30 0.26 0.29 0.38 -
P/RPS 0.28 0.28 0.37 0.18 0.16 0.19 0.24 10.85%
P/EPS 2.72 3.01 6.04 6.30 9.56 9.54 1.96 24.49%
EY 36.73 33.19 16.55 15.87 10.46 10.48 50.97 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.47 -
P/NAPS 0.29 0.28 0.38 0.19 0.16 0.18 0.24 13.48%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 28/05/02 15/02/02 20/11/01 03/10/01 29/05/01 01/03/01 -
Price 0.44 0.50 0.47 0.63 0.34 0.28 0.35 -
P/RPS 0.25 0.29 0.28 0.37 0.21 0.18 0.22 8.92%
P/EPS 2.44 3.21 4.44 13.24 12.50 9.21 1.81 22.09%
EY 40.91 31.20 22.53 7.56 8.00 10.86 55.34 -18.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.29 -
P/NAPS 0.26 0.30 0.28 0.39 0.21 0.17 0.22 11.81%

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