[SUPERMX] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 47.19%
YoY- 414.19%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 84,604 76,562 70,086 68,236 68,326 68,220 64,004 20.38%
PBT 9,509 8,514 7,906 6,440 4,702 2,164 1,240 287.43%
Tax -611 -478 -706 -208 -468 -262 -150 154.40%
NP 8,898 8,036 7,200 6,232 4,234 1,901 1,090 303.87%
-
NP to SH 8,898 8,036 7,200 6,232 4,234 1,901 1,090 303.87%
-
Tax Rate 6.43% 5.61% 8.93% 3.23% 9.95% 12.11% 12.10% -
Total Cost 75,706 68,526 62,886 62,004 64,092 66,318 62,914 13.09%
-
Net Worth 70,782 69,988 68,000 66,714 66,768 64,309 64,117 6.79%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 70,782 69,988 68,000 66,714 66,768 64,309 64,117 6.79%
NOSH 39,989 39,993 40,000 39,948 39,981 39,943 40,073 -0.13%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 10.52% 10.50% 10.27% 9.13% 6.20% 2.79% 1.70% -
ROE 12.57% 11.48% 10.59% 9.34% 6.34% 2.96% 1.70% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 211.56 191.44 175.22 170.81 170.90 170.79 159.72 20.54%
EPS 22.25 20.09 18.00 15.60 10.59 4.76 2.72 304.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.75 1.70 1.67 1.67 1.61 1.60 6.94%
Adjusted Per Share Value based on latest NOSH - 39,948
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.11 2.81 2.58 2.51 2.51 2.51 2.35 20.47%
EPS 0.33 0.30 0.26 0.23 0.16 0.07 0.04 306.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.026 0.0257 0.025 0.0245 0.0245 0.0236 0.0236 6.65%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.42 0.40 0.49 0.47 0.64 0.30 0.26 -
P/RPS 0.20 0.21 0.28 0.28 0.37 0.18 0.16 15.99%
P/EPS 1.89 1.99 2.72 3.01 6.04 6.30 9.56 -65.96%
EY 52.98 50.23 36.73 33.19 16.55 15.87 10.46 194.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.29 0.28 0.38 0.19 0.16 30.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 24/02/03 13/11/02 29/08/02 28/05/02 15/02/02 20/11/01 03/10/01 -
Price 0.41 0.41 0.44 0.50 0.47 0.63 0.34 -
P/RPS 0.19 0.21 0.25 0.29 0.28 0.37 0.21 -6.43%
P/EPS 1.84 2.04 2.44 3.21 4.44 13.24 12.50 -72.02%
EY 54.27 49.01 40.91 31.20 22.53 7.56 8.00 257.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.26 0.30 0.28 0.39 0.21 6.23%

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