[SUPERLN] QoQ Cumulative Quarter Result on 31-Jul-2011 [#1]

Stock
[SUPERLN] SUPERLON HOLDINGS BHD
Announcement Date
23-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- -74.87%
YoY- -20.85%
Quarter Report
Latest QR
Upcoming QR
SUPERLN's Result
SUPERLN's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 61,157 43,889 30,486 16,597 65,717 47,721 32,217 53.37%
PBT -1,944 52 342 331 914 1,366 887 -
Tax -117 -141 -104 -107 -249 -521 -370 -53.61%
NP -2,061 -89 238 224 665 845 517 -
-
NP to SH -561 359 518 334 1,329 1,123 705 -
-
Tax Rate - 271.15% 30.41% 32.33% 27.24% 38.14% 41.71% -
Total Cost 63,218 43,978 30,248 16,373 65,052 46,876 31,700 58.50%
-
Net Worth 53,136 53,405 54,782 54,998 54,628 54,501 55,188 -2.49%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - 936 941 - 2,345 1,393 1,386 -
Div Payout % - 260.87% 181.82% - 176.51% 124.11% 196.63% -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 53,136 53,405 54,782 54,998 54,628 54,501 55,188 -2.49%
NOSH 79,014 78,043 78,484 79,523 79,518 79,645 79,213 -0.16%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin -3.37% -0.20% 0.78% 1.35% 1.01% 1.77% 1.60% -
ROE -1.06% 0.67% 0.95% 0.61% 2.43% 2.06% 1.28% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 77.40 56.24 38.84 20.87 82.64 59.92 40.67 53.63%
EPS -0.71 0.46 0.66 0.42 1.67 1.41 0.89 -
DPS 0.00 1.20 1.20 0.00 2.95 1.75 1.75 -
NAPS 0.6725 0.6843 0.698 0.6916 0.687 0.6843 0.6967 -2.33%
Adjusted Per Share Value based on latest NOSH - 79,523
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 38.53 27.65 19.21 10.46 41.40 30.07 20.30 53.35%
EPS -0.35 0.23 0.33 0.21 0.84 0.71 0.44 -
DPS 0.00 0.59 0.59 0.00 1.48 0.88 0.87 -
NAPS 0.3348 0.3365 0.3451 0.3465 0.3442 0.3434 0.3477 -2.49%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.42 0.41 0.35 0.38 0.42 0.38 0.44 -
P/RPS 0.54 0.73 0.90 1.82 0.51 0.63 1.08 -37.03%
P/EPS -59.15 89.13 53.03 90.48 25.13 26.95 49.44 -
EY -1.69 1.12 1.89 1.11 3.98 3.71 2.02 -
DY 0.00 2.93 3.43 0.00 7.02 4.61 3.98 -
P/NAPS 0.62 0.60 0.50 0.55 0.61 0.56 0.63 -1.06%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 29/06/12 23/03/12 12/12/11 23/09/11 27/06/11 28/03/11 22/12/10 -
Price 0.39 0.42 0.38 0.34 0.42 0.37 0.36 -
P/RPS 0.50 0.75 0.98 1.63 0.51 0.62 0.89 -31.93%
P/EPS -54.93 91.30 57.58 80.95 25.13 26.24 40.45 -
EY -1.82 1.10 1.74 1.24 3.98 3.81 2.47 -
DY 0.00 2.86 3.16 0.00 7.02 4.73 4.86 -
P/NAPS 0.58 0.61 0.54 0.49 0.61 0.54 0.52 7.55%

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