[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 53.54%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 384,741 191,456 574,260 393,379 245,041 115,622 389,140 -0.75%
PBT 31,304 17,068 58,550 42,890 28,377 13,271 47,242 -24.01%
Tax -1,565 -853 -2,604 -2,064 -1,788 -799 -6,403 -60.94%
NP 29,739 16,215 55,946 40,826 26,589 12,472 40,839 -19.07%
-
NP to SH 29,739 16,215 55,946 40,826 26,589 12,472 40,839 -19.07%
-
Tax Rate 5.00% 5.00% 4.45% 4.81% 6.30% 6.02% 13.55% -
Total Cost 355,002 175,241 518,314 352,553 218,452 103,150 348,301 1.27%
-
Net Worth 408,591 265,328 336,130 233,376 226,947 226,853 240,295 42.50%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 7,533 3,500 - - 7,298 -
Div Payout % - - 13.47% 8.57% - - 17.87% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 408,591 265,328 336,130 233,376 226,947 226,853 240,295 42.50%
NOSH 265,318 265,328 231,814 233,376 226,947 226,853 112,287 77.49%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.73% 8.47% 9.74% 10.38% 10.85% 10.79% 10.49% -
ROE 7.28% 6.11% 16.64% 17.49% 11.72% 5.50% 17.00% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 145.01 72.16 247.72 168.56 107.97 50.97 346.56 -44.08%
EPS 11.21 6.11 21.09 15.41 11.71 5.49 36.37 -54.40%
DPS 0.00 0.00 3.25 1.50 0.00 0.00 6.50 -
NAPS 1.54 1.00 1.45 1.00 1.00 1.00 2.14 -19.71%
Adjusted Per Share Value based on latest NOSH - 233,154
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.06 7.49 22.48 15.40 9.59 4.53 15.23 -0.74%
EPS 1.16 0.63 2.19 1.60 1.04 0.49 1.60 -19.31%
DPS 0.00 0.00 0.29 0.14 0.00 0.00 0.29 -
NAPS 0.16 0.1039 0.1316 0.0914 0.0888 0.0888 0.0941 42.50%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.73 0.77 1.09 1.19 1.23 1.15 1.04 -
P/RPS 0.50 1.07 0.44 0.71 1.14 2.26 0.30 40.61%
P/EPS 6.51 12.60 4.52 6.80 10.50 20.92 2.86 73.12%
EY 15.35 7.94 22.14 14.70 9.53 4.78 34.97 -42.27%
DY 0.00 0.00 2.98 1.26 0.00 0.00 6.25 -
P/NAPS 0.47 0.77 0.75 1.19 1.23 1.15 0.49 -2.74%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 03/03/08 21/11/07 29/08/07 17/05/07 16/02/07 -
Price 0.56 0.80 0.87 1.10 1.09 1.20 1.00 -
P/RPS 0.39 1.11 0.35 0.65 1.01 2.35 0.29 21.85%
P/EPS 5.00 13.09 3.60 6.29 9.30 21.83 2.75 49.02%
EY 20.02 7.64 27.74 15.90 10.75 4.58 36.37 -32.85%
DY 0.00 0.00 3.74 1.36 0.00 0.00 6.50 -
P/NAPS 0.36 0.80 0.60 1.10 1.09 1.20 0.47 -16.29%

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