[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
19-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -77.36%
YoY- 12.26%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,998 59,547 39,447 16,959 74,268 56,707 38,431 64.16%
PBT 15,546 11,663 8,160 3,177 13,209 9,552 6,202 84.21%
Tax -3,398 -3,177 -2,176 -841 -2,815 -2,541 -1,641 62.24%
NP 12,148 8,486 5,984 2,336 10,394 7,011 4,561 91.80%
-
NP to SH 12,070 8,404 5,945 2,325 10,269 7,011 4,561 90.98%
-
Tax Rate 21.86% 27.24% 26.67% 26.47% 21.31% 26.60% 26.46% -
Total Cost 68,850 51,061 33,463 14,623 63,874 49,696 33,870 60.26%
-
Net Worth 70,538 67,168 65,611 0 42,395 56,824 54,411 18.83%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 70,538 67,168 65,611 0 42,395 56,824 54,411 18.83%
NOSH 111,966 79,961 80,013 79,896 79,992 80,034 80,017 25.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 15.00% 14.25% 15.17% 13.77% 14.00% 12.36% 11.87% -
ROE 17.11% 12.51% 9.06% 0.00% 24.22% 12.34% 8.38% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 72.34 74.47 49.30 21.23 92.84 70.85 48.03 31.29%
EPS 10.78 10.51 7.43 2.08 9.17 8.76 5.70 52.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.84 0.82 0.00 0.53 0.71 0.68 -4.95%
Adjusted Per Share Value based on latest NOSH - 79,896
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 32.03 23.54 15.60 6.71 29.37 22.42 15.20 64.14%
EPS 4.77 3.32 2.35 0.92 4.06 2.77 1.80 91.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2789 0.2656 0.2594 0.00 0.1676 0.2247 0.2151 18.85%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.66 0.83 0.85 0.94 0.64 0.71 0.77 -
P/RPS 0.91 1.11 1.72 4.43 0.69 1.00 1.60 -31.28%
P/EPS 6.12 7.90 11.44 32.30 4.99 8.11 13.51 -40.93%
EY 16.33 12.66 8.74 3.10 20.06 12.34 7.40 69.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 1.04 0.00 1.21 1.00 1.13 -4.76%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 22/11/05 24/08/05 -
Price 0.66 0.93 0.88 0.86 0.79 0.63 0.78 -
P/RPS 0.91 1.25 1.78 4.05 0.85 0.89 1.62 -31.84%
P/EPS 6.12 8.85 11.84 29.55 6.15 7.19 13.68 -41.42%
EY 16.33 11.30 8.44 3.38 16.25 13.90 7.31 70.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.11 1.07 0.00 1.49 0.89 1.15 -5.86%

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