[SUPERMX] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 3.4%
YoY- 72.21%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 68,493 57,503 48,801 43,626 43,063 34,790 32,241 64.87%
PBT 12,944 9,134 6,495 6,058 7,212 4,832 4,568 99.61%
Tax -1,623 -1,150 -802 -487 -1,824 -295 -348 177.84%
NP 11,321 7,984 5,693 5,571 5,388 4,537 4,220 92.49%
-
NP to SH 11,321 7,984 5,693 5,571 5,388 4,537 4,220 92.49%
-
Tax Rate 12.54% 12.59% 12.35% 8.04% 25.29% 6.11% 7.62% -
Total Cost 57,172 49,519 43,108 38,055 37,675 30,253 28,021 60.51%
-
Net Worth 81,118 130,911 124,512 118,343 60,404 72,656 79,199 1.60%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 81,118 130,911 124,512 118,343 60,404 72,656 79,199 1.60%
NOSH 81,118 80,809 80,852 80,505 60,404 53,819 39,999 59.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 16.53% 13.88% 11.67% 12.77% 12.51% 13.04% 13.09% -
ROE 13.96% 6.10% 4.57% 4.71% 8.92% 6.24% 5.33% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 84.44 71.16 60.36 54.19 71.29 64.64 80.60 3.13%
EPS 14.00 9.88 7.07 6.92 8.20 8.43 10.55 20.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.54 1.47 1.00 1.35 1.98 -36.44%
Adjusted Per Share Value based on latest NOSH - 80,505
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.52 2.11 1.79 1.60 1.58 1.28 1.19 64.53%
EPS 0.42 0.29 0.21 0.20 0.20 0.17 0.16 89.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0481 0.0458 0.0435 0.0222 0.0267 0.0291 1.58%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.17 1.00 1.04 1.24 0.88 0.64 0.60 -
P/RPS 1.39 1.41 1.72 2.29 1.23 0.99 0.74 51.94%
P/EPS 8.38 10.12 14.77 17.92 9.87 7.59 5.69 29.29%
EY 11.93 9.88 6.77 5.58 10.14 13.17 17.58 -22.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.62 0.68 0.84 0.88 0.47 0.30 146.74%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 17/02/05 23/11/04 20/08/04 21/05/04 18/02/04 06/01/04 28/08/03 -
Price 1.25 1.14 1.00 1.00 1.12 0.91 0.46 -
P/RPS 1.48 1.60 1.66 1.85 1.57 1.41 0.57 88.36%
P/EPS 8.96 11.54 14.20 14.45 12.56 10.79 4.36 61.28%
EY 11.16 8.67 7.04 6.92 7.96 9.26 22.93 -37.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.70 0.65 0.68 1.12 0.67 0.23 207.53%

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