[SUPERMX] QoQ Cumulative Quarter Result on 31-Dec-2023 [#2]

Announcement Date
20-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
31-Dec-2023 [#2]
Profit Trend
QoQ- -2160.79%
YoY- 54.66%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 323,516 177,963 821,856 598,491 422,749 247,964 2,687,227 -75.52%
PBT -60,100 3,145 -196,706 -173,678 -98,702 6,103 1,070,251 -
Tax 8,440 -4,547 16,988 24,034 -7,149 -1,575 -299,174 -
NP -51,660 -1,402 -179,718 -149,644 -105,851 4,528 771,077 -
-
NP to SH -46,414 -2,053 -149,448 -142,276 -102,358 5,710 732,429 -
-
Tax Rate - 144.58% - - - 25.81% 27.95% -
Total Cost 375,176 179,365 1,001,574 748,135 528,600 243,436 1,916,150 -66.18%
-
Net Worth 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 -3.87%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 92,281 92,761 - - 290,824 -
Div Payout % - - 0.00% 0.00% - - 39.71% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 -3.87%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -15.97% -0.79% -21.87% -25.00% -25.04% 1.83% 28.69% -
ROE -1.02% -0.04% -3.20% -3.07% -2.19% 0.12% 15.22% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 12.56 6.91 31.17 22.58 15.93 9.32 101.64 -75.09%
EPS -1.80 -0.08 -5.67 -5.37 -3.86 0.21 27.70 -
DPS 0.00 0.00 3.50 3.50 0.00 0.00 11.00 -
NAPS 1.76 1.79 1.77 1.75 1.76 1.86 1.82 -2.20%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 11.89 6.54 30.21 22.00 15.54 9.11 98.77 -75.52%
EPS -1.71 -0.08 -5.49 -5.23 -3.76 0.21 26.92 -
DPS 0.00 0.00 3.39 3.41 0.00 0.00 10.69 -
NAPS 1.6665 1.6949 1.7154 1.7048 1.7162 1.8193 1.7687 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.94 0.83 0.80 0.925 0.87 0.675 0.875 -
P/RPS 7.49 12.01 2.57 4.10 5.46 7.24 0.86 321.64%
P/EPS -52.17 -1,041.49 -14.11 -17.23 -22.55 314.58 3.16 -
EY -1.92 -0.10 -7.09 -5.80 -4.43 0.32 31.66 -
DY 0.00 0.00 4.38 3.78 0.00 0.00 12.57 -
P/NAPS 0.53 0.46 0.45 0.53 0.49 0.36 0.48 6.80%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 20/02/24 29/11/23 29/08/23 18/05/23 20/02/23 22/11/22 22/08/22 -
Price 0.92 1.03 0.785 0.995 0.83 0.91 0.775 -
P/RPS 7.33 14.91 2.52 4.41 5.21 9.77 0.76 351.23%
P/EPS -51.06 -1,292.45 -13.85 -18.53 -21.51 424.10 2.80 -
EY -1.96 -0.08 -7.22 -5.40 -4.65 0.24 35.75 -
DY 0.00 0.00 4.46 3.52 0.00 0.00 14.19 -
P/NAPS 0.52 0.58 0.44 0.57 0.47 0.49 0.43 13.46%

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