[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 155.7%
YoY- 30.34%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 25,764 80,998 59,547 39,447 16,959 74,268 56,707 -40.92%
PBT 4,244 15,546 11,663 8,160 3,177 13,209 9,552 -41.80%
Tax -866 -3,398 -3,177 -2,176 -841 -2,815 -2,541 -51.24%
NP 3,378 12,148 8,486 5,984 2,336 10,394 7,011 -38.56%
-
NP to SH 3,121 12,070 8,404 5,945 2,325 10,269 7,011 -41.72%
-
Tax Rate 20.41% 21.86% 27.24% 26.67% 26.47% 21.31% 26.60% -
Total Cost 22,386 68,850 51,061 33,463 14,623 63,874 49,696 -41.26%
-
Net Worth 78,895 70,538 67,168 65,611 0 42,395 56,824 24.47%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 78,895 70,538 67,168 65,611 0 42,395 56,824 24.47%
NOSH 116,022 111,966 79,961 80,013 79,896 79,992 80,034 28.11%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 13.11% 15.00% 14.25% 15.17% 13.77% 14.00% 12.36% -
ROE 3.96% 17.11% 12.51% 9.06% 0.00% 24.22% 12.34% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 22.21 72.34 74.47 49.30 21.23 92.84 70.85 -53.88%
EPS 2.69 10.78 10.51 7.43 2.08 9.17 8.76 -54.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.63 0.84 0.82 0.00 0.53 0.71 -2.83%
Adjusted Per Share Value based on latest NOSH - 79,911
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.18 31.99 23.52 15.58 6.70 29.34 22.40 -40.91%
EPS 1.23 4.77 3.32 2.35 0.92 4.06 2.77 -41.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3116 0.2786 0.2653 0.2592 0.00 0.1675 0.2245 24.45%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.60 0.66 0.83 0.85 0.94 0.64 0.71 -
P/RPS 2.70 0.91 1.11 1.72 4.43 0.69 1.00 94.01%
P/EPS 22.30 6.12 7.90 11.44 32.30 4.99 8.11 96.39%
EY 4.48 16.33 12.66 8.74 3.10 20.06 12.34 -49.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.05 0.99 1.04 0.00 1.21 1.00 -8.17%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 22/11/05 -
Price 0.57 0.66 0.93 0.88 0.86 0.79 0.63 -
P/RPS 2.57 0.91 1.25 1.78 4.05 0.85 0.89 102.91%
P/EPS 21.19 6.12 8.85 11.84 29.55 6.15 7.19 105.69%
EY 4.72 16.33 11.30 8.44 3.38 16.25 13.90 -51.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.05 1.11 1.07 0.00 1.49 0.89 -3.78%

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