[SUPERMX] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 1.6%
YoY- 107.64%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 43,063 34,790 32,241 31,069 27,182 22,379 17,984 78.69%
PBT 7,212 4,832 4,568 3,429 3,123 2,433 2,343 111.17%
Tax -1,824 -295 -348 -194 61 -6 -301 231.29%
NP 5,388 4,537 4,220 3,235 3,184 2,427 2,042 90.61%
-
NP to SH 5,388 4,537 4,220 3,235 3,184 2,427 2,042 90.61%
-
Tax Rate 25.29% 6.11% 7.62% 5.66% -1.95% 0.25% 12.85% -
Total Cost 37,675 30,253 28,021 27,834 23,998 19,952 15,942 77.14%
-
Net Worth 60,404 72,656 79,199 75,176 39,978 69,971 67,933 -7.51%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 60,404 72,656 79,199 75,176 39,978 69,971 67,933 -7.51%
NOSH 60,404 53,819 39,999 39,987 39,978 39,983 39,960 31.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 12.51% 13.04% 13.09% 10.41% 11.71% 10.84% 11.35% -
ROE 8.92% 6.24% 5.33% 4.30% 7.96% 3.47% 3.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 71.29 64.64 80.60 77.70 67.99 55.97 45.00 35.78%
EPS 8.20 8.43 10.55 8.09 7.96 6.07 5.11 36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.35 1.98 1.88 1.00 1.75 1.70 -29.72%
Adjusted Per Share Value based on latest NOSH - 39,987
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.58 1.28 1.19 1.14 1.00 0.82 0.66 78.66%
EPS 0.20 0.17 0.16 0.12 0.12 0.09 0.08 83.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0222 0.0267 0.0291 0.0276 0.0147 0.0257 0.025 -7.59%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.88 0.64 0.60 0.37 0.42 0.40 0.49 -
P/RPS 1.23 0.99 0.74 0.48 0.62 0.71 1.09 8.36%
P/EPS 9.87 7.59 5.69 4.57 5.27 6.59 9.59 1.93%
EY 10.14 13.17 17.58 21.86 18.96 15.18 10.43 -1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.47 0.30 0.20 0.42 0.23 0.29 109.17%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 18/02/04 06/01/04 28/08/03 28/05/03 24/02/03 13/11/02 29/08/02 -
Price 1.12 0.91 0.46 0.41 0.41 0.41 0.44 -
P/RPS 1.57 1.41 0.57 0.53 0.60 0.73 0.98 36.79%
P/EPS 12.56 10.79 4.36 5.07 5.15 6.75 8.61 28.53%
EY 7.96 9.26 22.93 19.73 19.42 14.80 11.61 -22.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.67 0.23 0.22 0.41 0.23 0.26 164.04%

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