[SUPERMX] QoQ Annualized Quarter Result on 31-Dec-2023 [#2]

Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -1030.39%
YoY- 54.66%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 647,032 711,852 821,856 797,988 845,498 991,856 2,687,227 -61.19%
PBT -120,200 12,580 -196,706 -231,570 -197,404 24,412 1,070,251 -
Tax 16,880 -18,188 16,988 32,045 -14,298 -6,300 -299,174 -
NP -103,320 -5,608 -179,718 -199,525 -211,702 18,112 771,077 -
-
NP to SH -92,828 -8,212 -149,448 -189,701 -204,716 22,840 732,429 -
-
Tax Rate - 144.58% - - - 25.81% 27.95% -
Total Cost 750,352 717,460 1,001,574 997,513 1,057,200 973,744 1,916,150 -46.38%
-
Net Worth 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 -3.87%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 92,281 123,681 - - 290,824 -
Div Payout % - - 0.00% 0.00% - - 39.71% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 -3.87%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -15.97% -0.79% -21.87% -25.00% -25.04% 1.83% 28.69% -
ROE -2.05% -0.18% -3.20% -4.09% -4.38% 0.46% 15.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 25.12 27.63 31.17 30.11 31.87 37.27 101.64 -60.51%
EPS -3.60 -0.32 -5.67 -7.16 -7.72 0.84 27.70 -
DPS 0.00 0.00 3.50 4.67 0.00 0.00 11.00 -
NAPS 1.76 1.79 1.77 1.75 1.76 1.86 1.82 -2.20%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 23.78 26.17 30.21 29.33 31.08 36.46 98.77 -61.19%
EPS -3.41 -0.30 -5.49 -6.97 -7.52 0.84 26.92 -
DPS 0.00 0.00 3.39 4.55 0.00 0.00 10.69 -
NAPS 1.6665 1.6949 1.7154 1.7048 1.7162 1.8193 1.7687 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.94 0.83 0.80 0.925 0.87 0.675 0.875 -
P/RPS 3.74 3.00 2.57 3.07 2.73 1.81 0.86 165.71%
P/EPS -26.09 -260.37 -14.11 -12.92 -11.27 78.64 3.16 -
EY -3.83 -0.38 -7.09 -7.74 -8.87 1.27 31.66 -
DY 0.00 0.00 4.38 5.05 0.00 0.00 12.57 -
P/NAPS 0.53 0.46 0.45 0.53 0.49 0.36 0.48 6.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 29/11/23 29/08/23 18/05/23 20/02/23 22/11/22 22/08/22 -
Price 0.92 1.03 0.785 0.995 0.83 0.91 0.775 -
P/RPS 3.66 3.73 2.52 3.30 2.60 2.44 0.76 184.35%
P/EPS -25.53 -323.11 -13.85 -13.90 -10.76 106.02 2.80 -
EY -3.92 -0.31 -7.22 -7.19 -9.30 0.94 35.75 -
DY 0.00 0.00 4.46 4.69 0.00 0.00 14.19 -
P/NAPS 0.52 0.58 0.44 0.57 0.47 0.49 0.43 13.46%

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