[SUPERMX] QoQ Quarter Result on 30-Sep-2022 [#1]

Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -82.73%
YoY- -99.11%
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 223,365 175,742 174,785 247,964 300,226 407,799 523,542 -43.41%
PBT -23,028 -74,976 -104,805 6,103 29,174 18,280 91,946 -
Tax -7,046 31,183 -5,574 -1,575 3,107 -2,470 -35,288 -65.93%
NP -30,074 -43,793 -110,379 4,528 32,281 15,810 56,658 -
-
NP to SH -7,172 -39,918 -108,068 5,710 33,054 13,009 47,841 -
-
Tax Rate - - - 25.81% -10.65% 13.51% 38.38% -
Total Cost 253,439 219,535 285,164 243,436 267,945 391,989 466,884 -33.53%
-
Net Worth 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 -3.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 92,761 - - 79,315 79,104 - -
Div Payout % - 0.00% - - 239.96% 608.07% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,666,810 4,638,053 4,669,251 4,949,659 4,811,818 4,772,629 4,921,161 -3.48%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -13.46% -24.92% -63.15% 1.83% 10.75% 3.88% 10.82% -
ROE -0.15% -0.86% -2.31% 0.12% 0.69% 0.27% 0.97% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.47 6.63 6.59 9.32 11.36 15.47 20.00 -43.69%
EPS -0.27 -1.51 -4.07 0.21 1.25 0.49 1.83 -
DPS 0.00 3.50 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.77 1.75 1.76 1.86 1.82 1.81 1.88 -3.95%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 9.77 7.69 7.64 10.84 13.13 17.83 22.90 -43.41%
EPS -0.31 -1.75 -4.73 0.25 1.45 0.57 2.09 -
DPS 0.00 4.06 0.00 0.00 3.47 3.46 0.00 -
NAPS 2.0409 2.0283 2.0419 2.1646 2.1043 2.0872 2.1521 -3.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.80 0.925 0.87 0.675 0.875 1.18 1.47 -
P/RPS 9.44 13.95 13.21 7.24 7.71 7.63 7.35 18.21%
P/EPS -294.10 -61.41 -21.36 314.58 69.99 239.18 80.43 -
EY -0.34 -1.63 -4.68 0.32 1.43 0.42 1.24 -
DY 0.00 3.78 0.00 0.00 3.43 2.54 0.00 -
P/NAPS 0.45 0.53 0.49 0.36 0.48 0.65 0.78 -30.76%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 18/05/23 20/02/23 22/11/22 22/08/22 25/05/22 22/02/22 -
Price 0.785 0.995 0.83 0.91 0.775 1.03 1.09 -
P/RPS 9.27 15.01 12.60 9.77 6.82 6.66 5.45 42.63%
P/EPS -288.59 -66.06 -20.38 424.10 61.99 208.77 59.64 -
EY -0.35 -1.51 -4.91 0.24 1.61 0.48 1.68 -
DY 0.00 3.52 0.00 0.00 3.87 2.91 0.00 -
P/NAPS 0.44 0.57 0.47 0.49 0.43 0.57 0.58 -16.86%

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