[SUPERMX] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 46.18%
YoY- 91.88%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 85,653 83,566 72,974 65,963 62,185 68,493 57,503 30.45%
PBT 10,547 9,347 10,257 12,658 9,038 12,944 9,134 10.07%
Tax -1,540 -454 -1,274 -1,734 -1,565 -1,623 -1,150 21.51%
NP 9,007 8,893 8,983 10,924 7,473 11,321 7,984 8.37%
-
NP to SH 9,007 8,893 8,983 10,924 7,473 11,321 7,984 8.37%
-
Tax Rate 14.60% 4.86% 12.42% 13.70% 17.32% 12.54% 12.59% -
Total Cost 76,646 74,673 63,991 55,039 54,712 57,172 49,519 33.84%
-
Net Worth 214,721 179,605 191,337 186,704 183,012 81,118 130,911 39.12%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,694 - - - - - -
Div Payout % - 30.29% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 214,721 179,605 191,337 186,704 183,012 81,118 130,911 39.12%
NOSH 113,011 89,802 89,830 89,761 89,711 81,118 80,809 25.08%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.52% 10.64% 12.31% 16.56% 12.02% 16.53% 13.88% -
ROE 4.19% 4.95% 4.69% 5.85% 4.08% 13.96% 6.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 75.79 93.06 81.24 73.49 69.32 84.44 71.16 4.29%
EPS 7.97 9.90 10.00 12.17 8.33 14.00 9.88 -13.35%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 2.00 2.13 2.08 2.04 1.00 1.62 11.22%
Adjusted Per Share Value based on latest NOSH - 89,761
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3.15 3.07 2.68 2.42 2.29 2.52 2.11 30.65%
EPS 0.33 0.33 0.33 0.40 0.27 0.42 0.29 9.00%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0789 0.066 0.0703 0.0686 0.0673 0.0298 0.0481 39.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.94 1.12 0.83 1.03 1.10 1.17 1.00 -
P/RPS 1.24 1.20 1.02 1.40 1.59 1.39 1.41 -8.21%
P/EPS 11.79 11.31 8.30 8.46 13.21 8.38 10.12 10.72%
EY 8.48 8.84 12.05 11.82 7.57 11.93 9.88 -9.69%
DY 0.00 2.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.39 0.50 0.54 1.17 0.62 -14.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 23/11/04 -
Price 0.86 0.94 1.00 0.94 1.09 1.25 1.14 -
P/RPS 1.13 1.01 1.23 1.28 1.57 1.48 1.60 -20.71%
P/EPS 10.79 9.49 10.00 7.72 13.09 8.96 11.54 -4.38%
EY 9.27 10.53 10.00 12.95 7.64 11.16 8.67 4.56%
DY 0.00 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.47 0.45 0.53 1.25 0.70 -25.53%

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