[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -39.2%
YoY- 480.33%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 124,673 92,998 59,047 27,973 97,149 72,291 55,338 71.77%
PBT 12,291 7,884 4,873 2,171 4,295 3,563 1,750 266.31%
Tax -5,649 -2,366 -1,102 -571 -1,927 -2,170 -556 368.43%
NP 6,642 5,518 3,771 1,600 2,368 1,393 1,194 213.62%
-
NP to SH 4,934 4,113 3,029 1,416 2,329 1,437 1,185 158.58%
-
Tax Rate 45.96% 30.01% 22.61% 26.30% 44.87% 60.90% 31.77% -
Total Cost 118,031 87,480 55,276 26,373 94,781 70,898 54,144 68.04%
-
Net Worth 56,028 55,174 54,806 53,047 51,811 50,998 51,922 5.19%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,254 - - - 626 - - -
Div Payout % 25.42% - - - 26.91% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 56,028 55,174 54,806 53,047 51,811 50,998 51,922 5.19%
NOSH 41,812 41,798 41,837 41,769 41,783 41,802 41,872 -0.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.33% 5.93% 6.39% 5.72% 2.44% 1.93% 2.16% -
ROE 8.81% 7.45% 5.53% 2.67% 4.50% 2.82% 2.28% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 298.17 222.49 141.14 66.97 232.51 172.94 132.16 71.93%
EPS 11.80 9.84 7.24 3.39 5.57 3.44 2.83 158.83%
DPS 3.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.34 1.32 1.31 1.27 1.24 1.22 1.24 5.30%
Adjusted Per Share Value based on latest NOSH - 41,769
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 299.04 223.07 141.63 67.10 233.02 173.40 132.73 71.77%
EPS 11.83 9.87 7.27 3.40 5.59 3.45 2.84 158.66%
DPS 3.01 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.3439 1.3234 1.3146 1.2724 1.2427 1.2233 1.2454 5.20%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.55 0.61 0.60 0.69 0.56 0.57 0.48 -
P/RPS 0.18 0.27 0.43 1.03 0.24 0.33 0.36 -36.97%
P/EPS 4.66 6.20 8.29 20.35 10.05 16.58 16.96 -57.70%
EY 21.46 16.13 12.07 4.91 9.95 6.03 5.90 136.32%
DY 5.45 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.54 0.45 0.47 0.39 3.38%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 27/05/08 26/02/08 27/11/07 28/08/07 30/05/07 27/02/07 28/11/06 -
Price 0.58 0.58 0.56 0.58 0.60 0.64 0.65 -
P/RPS 0.19 0.26 0.40 0.87 0.26 0.37 0.49 -46.79%
P/EPS 4.92 5.89 7.73 17.11 10.76 18.62 22.97 -64.16%
EY 20.35 16.97 12.93 5.84 9.29 5.37 4.35 179.45%
DY 5.17 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.43 0.44 0.43 0.46 0.48 0.52 0.52 -11.88%

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