[SUPERMX] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
18-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 18.76%
YoY- 69.22%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 57,503 48,801 43,626 43,063 34,790 32,241 31,069 50.57%
PBT 9,134 6,495 6,058 7,212 4,832 4,568 3,429 91.81%
Tax -1,150 -802 -487 -1,824 -295 -348 -194 226.47%
NP 7,984 5,693 5,571 5,388 4,537 4,220 3,235 82.32%
-
NP to SH 7,984 5,693 5,571 5,388 4,537 4,220 3,235 82.32%
-
Tax Rate 12.59% 12.35% 8.04% 25.29% 6.11% 7.62% 5.66% -
Total Cost 49,519 43,108 38,055 37,675 30,253 28,021 27,834 46.67%
-
Net Worth 130,911 124,512 118,343 60,404 72,656 79,199 75,176 44.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 130,911 124,512 118,343 60,404 72,656 79,199 75,176 44.59%
NOSH 80,809 80,852 80,505 60,404 53,819 39,999 39,987 59.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.88% 11.67% 12.77% 12.51% 13.04% 13.09% 10.41% -
ROE 6.10% 4.57% 4.71% 8.92% 6.24% 5.33% 4.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 71.16 60.36 54.19 71.29 64.64 80.60 77.70 -5.67%
EPS 9.88 7.07 6.92 8.20 8.43 10.55 8.09 14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.54 1.47 1.00 1.35 1.98 1.88 -9.42%
Adjusted Per Share Value based on latest NOSH - 60,404
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.25 1.91 1.71 1.69 1.36 1.26 1.22 50.22%
EPS 0.31 0.22 0.22 0.21 0.18 0.17 0.13 78.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0487 0.0463 0.0236 0.0284 0.031 0.0294 44.60%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.00 1.04 1.24 0.88 0.64 0.60 0.37 -
P/RPS 1.41 1.72 2.29 1.23 0.99 0.74 0.48 104.70%
P/EPS 10.12 14.77 17.92 9.87 7.59 5.69 4.57 69.64%
EY 9.88 6.77 5.58 10.14 13.17 17.58 21.86 -41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.68 0.84 0.88 0.47 0.30 0.20 112.16%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 28/05/03 -
Price 1.14 1.00 1.00 1.12 0.91 0.46 0.41 -
P/RPS 1.60 1.66 1.85 1.57 1.41 0.57 0.53 108.45%
P/EPS 11.54 14.20 14.45 12.56 10.79 4.36 5.07 72.77%
EY 8.67 7.04 6.92 7.96 9.26 22.93 19.73 -42.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.68 1.12 0.67 0.23 0.22 115.87%

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