[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 47.64%
YoY- 110.16%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 98,100 63,310 31,069 84,604 57,422 35,043 17,059 220.63%
PBT 12,829 7,997 3,429 9,509 6,386 3,953 1,610 298.44%
Tax -837 -542 -194 -611 -359 -353 -52 536.42%
NP 11,992 7,455 3,235 8,898 6,027 3,600 1,558 289.35%
-
NP to SH 11,992 7,455 3,235 8,898 6,027 3,600 1,558 289.35%
-
Tax Rate 6.52% 6.78% 5.66% 6.43% 5.62% 8.93% 3.23% -
Total Cost 86,108 55,855 27,834 75,706 51,395 31,443 15,501 213.33%
-
Net Worth 72,662 79,189 75,176 70,782 69,988 68,000 66,714 5.85%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 72,662 79,189 75,176 70,782 69,988 68,000 66,714 5.85%
NOSH 53,824 39,994 39,987 39,989 39,993 40,000 39,948 21.96%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 12.22% 11.78% 10.41% 10.52% 10.50% 10.27% 9.13% -
ROE 16.50% 9.41% 4.30% 12.57% 8.61% 5.29% 2.34% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 182.26 158.30 77.70 211.56 143.58 87.61 42.70 162.90%
EPS 22.28 18.64 8.09 22.25 15.07 9.00 3.90 219.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.98 1.88 1.77 1.75 1.70 1.67 -13.21%
Adjusted Per Share Value based on latest NOSH - 39,978
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 3.61 2.33 1.14 3.11 2.11 1.29 0.63 219.87%
EPS 0.44 0.27 0.12 0.33 0.22 0.13 0.06 276.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0267 0.0291 0.0276 0.026 0.0257 0.025 0.0245 5.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.64 0.60 0.37 0.42 0.40 0.49 0.47 -
P/RPS 0.35 0.38 0.48 0.20 0.28 0.56 1.10 -53.36%
P/EPS 2.87 3.22 4.57 1.89 2.65 5.44 12.05 -61.54%
EY 34.81 31.07 21.86 52.98 37.68 18.37 8.30 159.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.30 0.20 0.24 0.23 0.29 0.28 41.19%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 06/01/04 28/08/03 28/05/03 24/02/03 13/11/02 29/08/02 28/05/02 -
Price 0.91 0.46 0.41 0.41 0.41 0.44 0.50 -
P/RPS 0.50 0.29 0.53 0.19 0.29 0.50 1.17 -43.23%
P/EPS 4.08 2.47 5.07 1.84 2.72 4.89 12.82 -53.35%
EY 24.48 40.52 19.73 54.27 36.76 20.45 7.80 114.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.23 0.22 0.23 0.23 0.26 0.30 70.77%

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