[SUPERMX] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -17.77%
YoY- 12.51%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,380 85,653 83,566 72,974 65,963 62,185 68,493 19.47%
PBT 11,214 10,547 9,347 10,257 12,658 9,038 12,944 -9.14%
Tax -1,024 -1,540 -454 -1,274 -1,734 -1,565 -1,623 -26.49%
NP 10,190 9,007 8,893 8,983 10,924 7,473 11,321 -6.79%
-
NP to SH 10,190 9,007 8,893 8,983 10,924 7,473 11,321 -6.79%
-
Tax Rate 9.13% 14.60% 4.86% 12.42% 13.70% 17.32% 12.54% -
Total Cost 79,190 76,646 74,673 63,991 55,039 54,712 57,172 24.33%
-
Net Worth 225,312 214,721 179,605 191,337 186,704 183,012 81,118 97.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,962 - 2,694 - - - - -
Div Payout % 38.89% - 30.29% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 225,312 214,721 179,605 191,337 186,704 183,012 81,118 97.96%
NOSH 113,222 113,011 89,802 89,830 89,761 89,711 81,118 24.97%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.40% 10.52% 10.64% 12.31% 16.56% 12.02% 16.53% -
ROE 4.52% 4.19% 4.95% 4.69% 5.85% 4.08% 13.96% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 78.94 75.79 93.06 81.24 73.49 69.32 84.44 -4.40%
EPS 9.00 7.97 9.90 10.00 12.17 8.33 14.00 -25.57%
DPS 3.50 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.90 2.00 2.13 2.08 2.04 1.00 58.41%
Adjusted Per Share Value based on latest NOSH - 89,830
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.50 3.35 3.27 2.86 2.58 2.43 2.68 19.53%
EPS 0.40 0.35 0.35 0.35 0.43 0.29 0.44 -6.17%
DPS 0.16 0.00 0.11 0.00 0.00 0.00 0.00 -
NAPS 0.0882 0.0841 0.0703 0.0749 0.0731 0.0716 0.0318 97.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.78 0.94 1.12 0.83 1.03 1.10 1.17 -
P/RPS 0.99 1.24 1.20 1.02 1.40 1.59 1.39 -20.29%
P/EPS 8.67 11.79 11.31 8.30 8.46 13.21 8.38 2.30%
EY 11.54 8.48 8.84 12.05 11.82 7.57 11.93 -2.19%
DY 4.49 0.00 2.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.56 0.39 0.50 0.54 1.17 -52.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 24/02/06 28/11/05 25/08/05 27/05/05 17/02/05 -
Price 0.68 0.86 0.94 1.00 0.94 1.09 1.25 -
P/RPS 0.86 1.13 1.01 1.23 1.28 1.57 1.48 -30.43%
P/EPS 7.56 10.79 9.49 10.00 7.72 13.09 8.96 -10.73%
EY 13.24 9.27 10.53 10.00 12.95 7.64 11.16 12.10%
DY 5.15 0.00 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.47 0.47 0.45 0.53 1.25 -58.11%

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