[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 59.93%
YoY- 73.82%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 201,122 128,148 62,185 218,423 149,930 92,427 43,626 176.74%
PBT 30,953 21,696 9,038 34,273 21,329 12,553 6,058 196.35%
Tax -4,573 -3,299 -1,565 -4,063 -2,440 -1,290 -487 344.48%
NP 26,380 18,397 7,473 30,210 18,889 11,263 5,571 181.71%
-
NP to SH 26,380 18,397 7,473 30,210 18,889 11,263 5,571 181.71%
-
Tax Rate 14.77% 15.21% 17.32% 11.85% 11.44% 10.28% 8.04% -
Total Cost 174,742 109,751 54,712 188,213 131,041 81,164 38,055 176.00%
-
Net Worth 191,273 186,662 183,012 139,466 130,937 124,515 118,343 37.68%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 191,273 186,662 183,012 139,466 130,937 124,515 118,343 37.68%
NOSH 89,799 89,741 89,711 81,085 80,825 80,854 80,505 7.54%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.12% 14.36% 12.02% 13.83% 12.60% 12.19% 12.77% -
ROE 13.79% 9.86% 4.08% 21.66% 14.43% 9.05% 4.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 223.97 142.80 69.32 269.37 185.50 114.31 54.19 157.31%
EPS 29.38 20.50 8.33 37.37 23.37 13.93 6.92 161.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 2.08 2.04 1.72 1.62 1.54 1.47 28.01%
Adjusted Per Share Value based on latest NOSH - 81,118
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.39 4.71 2.29 8.03 5.51 3.40 1.60 177.08%
EPS 0.97 0.68 0.27 1.11 0.69 0.41 0.20 186.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0686 0.0673 0.0513 0.0481 0.0458 0.0435 37.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.83 1.03 1.10 1.17 1.00 1.04 1.24 -
P/RPS 0.37 0.72 1.59 0.43 0.54 0.91 2.29 -70.30%
P/EPS 2.83 5.02 13.21 3.14 4.28 7.47 17.92 -70.75%
EY 35.39 19.90 7.57 31.84 23.37 13.39 5.58 242.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.54 0.68 0.62 0.68 0.84 -40.01%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 25/08/05 27/05/05 17/02/05 23/11/04 20/08/04 21/05/04 -
Price 1.00 0.94 1.09 1.25 1.14 1.00 1.00 -
P/RPS 0.45 0.66 1.57 0.46 0.61 0.87 1.85 -60.99%
P/EPS 3.40 4.59 13.09 3.36 4.88 7.18 14.45 -61.85%
EY 29.38 21.81 7.64 29.81 20.50 13.93 6.92 161.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.53 0.73 0.70 0.65 0.68 -21.80%

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