[SUPERMX] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 113.19%
YoY- 38.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 191,456 574,260 393,379 245,041 115,622 389,140 277,110 -21.82%
PBT 17,068 58,550 42,890 28,377 13,271 47,242 35,762 -38.90%
Tax -853 -2,604 -2,064 -1,788 -799 -6,403 -4,535 -67.13%
NP 16,215 55,946 40,826 26,589 12,472 40,839 31,227 -35.37%
-
NP to SH 16,215 55,946 40,826 26,589 12,472 40,839 31,227 -35.37%
-
Tax Rate 5.00% 4.45% 4.81% 6.30% 6.02% 13.55% 12.68% -
Total Cost 175,241 518,314 352,553 218,452 103,150 348,301 245,883 -20.19%
-
Net Worth 265,328 336,130 233,376 226,947 226,853 240,295 231,311 9.56%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 7,533 3,500 - - 7,298 - -
Div Payout % - 13.47% 8.57% - - 17.87% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 265,328 336,130 233,376 226,947 226,853 240,295 231,311 9.56%
NOSH 265,328 231,814 233,376 226,947 226,853 112,287 112,286 77.31%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.47% 9.74% 10.38% 10.85% 10.79% 10.49% 11.27% -
ROE 6.11% 16.64% 17.49% 11.72% 5.50% 17.00% 13.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 72.16 247.72 168.56 107.97 50.97 346.56 246.79 -55.91%
EPS 6.11 21.09 15.41 11.71 5.49 36.37 27.81 -63.55%
DPS 0.00 3.25 1.50 0.00 0.00 6.50 0.00 -
NAPS 1.00 1.45 1.00 1.00 1.00 2.14 2.06 -38.20%
Adjusted Per Share Value based on latest NOSH - 227,030
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 7.04 21.11 14.46 9.01 4.25 14.30 10.19 -21.83%
EPS 0.60 2.06 1.50 0.98 0.46 1.50 1.15 -35.16%
DPS 0.00 0.28 0.13 0.00 0.00 0.27 0.00 -
NAPS 0.0975 0.1235 0.0858 0.0834 0.0834 0.0883 0.085 9.56%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.77 1.09 1.19 1.23 1.15 1.04 0.75 -
P/RPS 1.07 0.44 0.71 1.14 2.26 0.30 0.30 133.25%
P/EPS 12.60 4.52 6.80 10.50 20.92 2.86 2.70 178.99%
EY 7.94 22.14 14.70 9.53 4.78 34.97 37.08 -64.17%
DY 0.00 2.98 1.26 0.00 0.00 6.25 0.00 -
P/NAPS 0.77 0.75 1.19 1.23 1.15 0.49 0.36 65.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 09/11/06 -
Price 0.80 0.87 1.10 1.09 1.20 1.00 0.85 -
P/RPS 1.11 0.35 0.65 1.01 2.35 0.29 0.34 119.91%
P/EPS 13.09 3.60 6.29 9.30 21.83 2.75 3.06 163.28%
EY 7.64 27.74 15.90 10.75 4.58 36.37 32.72 -62.04%
DY 0.00 3.74 1.36 0.00 0.00 6.50 0.00 -
P/NAPS 0.80 0.60 1.10 1.09 1.20 0.47 0.41 56.08%

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