[SUPERMX] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
06-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.24%
YoY- 98.97%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 184,854 174,504 141,163 130,800 126,620 124,276 84,604 68.46%
PBT 25,106 24,232 20,041 17,105 15,994 13,716 9,509 91.14%
Tax -2,580 -1,948 -2,661 -1,116 -1,084 -776 -611 161.47%
NP 22,526 22,284 17,380 15,989 14,910 12,940 8,898 85.85%
-
NP to SH 22,526 22,284 17,380 15,989 14,910 12,940 8,898 85.85%
-
Tax Rate 10.28% 8.04% 13.28% 6.52% 6.78% 5.66% 6.43% -
Total Cost 162,328 152,220 123,783 114,810 111,710 111,336 75,706 66.35%
-
Net Worth 124,515 118,343 84,574 72,662 79,189 75,176 70,782 45.77%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 124,515 118,343 84,574 72,662 79,189 75,176 70,782 45.77%
NOSH 80,854 80,505 60,410 53,824 39,994 39,987 39,989 59.96%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.19% 12.77% 12.31% 12.22% 11.78% 10.41% 10.52% -
ROE 18.09% 18.83% 20.55% 22.00% 18.83% 17.21% 12.57% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 228.63 216.76 233.67 243.01 316.59 310.79 211.56 5.31%
EPS 27.86 27.68 26.44 29.71 37.28 32.36 22.25 16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.47 1.40 1.35 1.98 1.88 1.77 -8.86%
Adjusted Per Share Value based on latest NOSH - 53,819
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.79 6.41 5.19 4.81 4.65 4.57 3.11 68.37%
EPS 0.83 0.82 0.64 0.59 0.55 0.48 0.33 85.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0435 0.0311 0.0267 0.0291 0.0276 0.026 45.90%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.04 1.24 0.88 0.64 0.60 0.37 0.42 -
P/RPS 0.45 0.57 0.38 0.26 0.19 0.12 0.20 71.79%
P/EPS 3.73 4.48 3.06 2.15 1.61 1.14 1.89 57.40%
EY 26.79 22.32 32.69 46.42 62.13 87.46 52.98 -36.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.84 0.63 0.47 0.30 0.20 0.24 100.35%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 -
Price 1.00 1.00 1.12 0.91 0.46 0.41 0.41 -
P/RPS 0.44 0.46 0.48 0.37 0.15 0.13 0.19 75.12%
P/EPS 3.59 3.61 3.89 3.06 1.23 1.27 1.84 56.20%
EY 27.86 27.68 25.69 32.64 81.04 78.93 54.27 -35.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.68 0.80 0.67 0.23 0.22 0.23 100.01%

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