[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
13-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 11.61%
YoY- 322.65%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 126,620 124,276 84,604 76,562 70,086 68,236 68,326 51.04%
PBT 15,994 13,716 9,509 8,514 7,906 6,440 4,702 126.68%
Tax -1,084 -776 -611 -478 -706 -208 -468 75.33%
NP 14,910 12,940 8,898 8,036 7,200 6,232 4,234 131.99%
-
NP to SH 14,910 12,940 8,898 8,036 7,200 6,232 4,234 131.99%
-
Tax Rate 6.78% 5.66% 6.43% 5.61% 8.93% 3.23% 9.95% -
Total Cost 111,710 111,336 75,706 68,526 62,886 62,004 64,092 44.97%
-
Net Worth 79,189 75,176 70,782 69,988 68,000 66,714 66,768 12.08%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 79,189 75,176 70,782 69,988 68,000 66,714 66,768 12.08%
NOSH 39,994 39,987 39,989 39,993 40,000 39,948 39,981 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.78% 10.41% 10.52% 10.50% 10.27% 9.13% 6.20% -
ROE 18.83% 17.21% 12.57% 11.48% 10.59% 9.34% 6.34% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 316.59 310.79 211.56 191.44 175.22 170.81 170.90 51.00%
EPS 37.28 32.36 22.25 20.09 18.00 15.60 10.59 131.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.88 1.77 1.75 1.70 1.67 1.67 12.05%
Adjusted Per Share Value based on latest NOSH - 39,983
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 4.96 4.87 3.31 3.00 2.74 2.67 2.67 51.28%
EPS 0.58 0.51 0.35 0.31 0.28 0.24 0.17 127.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0294 0.0277 0.0274 0.0266 0.0261 0.0261 12.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.60 0.37 0.42 0.40 0.49 0.47 0.64 -
P/RPS 0.19 0.12 0.20 0.21 0.28 0.28 0.37 -35.95%
P/EPS 1.61 1.14 1.89 1.99 2.72 3.01 6.04 -58.68%
EY 62.13 87.46 52.98 50.23 36.73 33.19 16.55 142.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.24 0.23 0.29 0.28 0.38 -14.61%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 28/05/03 24/02/03 13/11/02 29/08/02 28/05/02 15/02/02 -
Price 0.46 0.41 0.41 0.41 0.44 0.50 0.47 -
P/RPS 0.15 0.13 0.19 0.21 0.25 0.29 0.28 -34.11%
P/EPS 1.23 1.27 1.84 2.04 2.44 3.21 4.44 -57.60%
EY 81.04 78.93 54.27 49.01 40.91 31.20 22.53 135.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.23 0.23 0.26 0.30 0.28 -12.32%

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