[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 46.47%
YoY- 666.92%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 59,547 39,447 16,959 74,268 56,707 38,431 16,080 139.16%
PBT 11,663 8,160 3,177 13,209 9,552 6,202 2,747 161.97%
Tax -3,177 -2,176 -841 -2,815 -2,541 -1,641 -676 180.30%
NP 8,486 5,984 2,336 10,394 7,011 4,561 2,071 155.84%
-
NP to SH 8,404 5,945 2,325 10,269 7,011 4,561 2,071 154.19%
-
Tax Rate 27.24% 26.67% 26.47% 21.31% 26.60% 26.46% 24.61% -
Total Cost 51,061 33,463 14,623 63,874 49,696 33,870 14,009 136.65%
-
Net Worth 67,168 65,611 0 42,395 56,824 54,411 51,974 18.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 67,168 65,611 0 42,395 56,824 54,411 51,974 18.62%
NOSH 79,961 80,013 79,896 79,992 80,034 80,017 79,961 0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.25% 15.17% 13.77% 14.00% 12.36% 11.87% 12.88% -
ROE 12.51% 9.06% 0.00% 24.22% 12.34% 8.38% 3.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.47 49.30 21.23 92.84 70.85 48.03 20.11 139.16%
EPS 10.51 7.43 2.08 9.17 8.76 5.70 2.59 154.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.00 0.53 0.71 0.68 0.65 18.62%
Adjusted Per Share Value based on latest NOSH - 79,901
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.54 15.60 6.71 29.37 22.42 15.20 6.36 139.08%
EPS 3.32 2.35 0.92 4.06 2.77 1.80 0.82 153.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2656 0.2594 0.00 0.1676 0.2247 0.2151 0.2055 18.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.83 0.85 0.94 0.64 0.71 0.77 0.85 -
P/RPS 1.11 1.72 4.43 0.69 1.00 1.60 4.23 -58.97%
P/EPS 7.90 11.44 32.30 4.99 8.11 13.51 32.82 -61.27%
EY 12.66 8.74 3.10 20.06 12.34 7.40 3.05 158.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.04 0.00 1.21 1.00 1.13 1.31 -17.01%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 20/11/06 11/08/06 19/05/06 20/02/06 22/11/05 24/08/05 24/05/05 -
Price 0.93 0.88 0.86 0.79 0.63 0.78 0.72 -
P/RPS 1.25 1.78 4.05 0.85 0.89 1.62 3.58 -50.38%
P/EPS 8.85 11.84 29.55 6.15 7.19 13.68 27.80 -53.34%
EY 11.30 8.44 3.38 16.25 13.90 7.31 3.60 114.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.07 0.00 1.49 0.89 1.15 1.11 0.00%

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