[SUCCESS] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -32.07%
YoY- 0.37%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 39,638 25,764 21,451 20,100 22,488 16,959 17,561 72.32%
PBT 8,722 4,244 3,883 3,503 4,983 3,177 3,658 78.76%
Tax -2,889 -866 -221 -1,001 -1,335 -841 -357 304.62%
NP 5,833 3,378 3,662 2,502 3,648 2,336 3,301 46.31%
-
NP to SH 5,001 3,121 3,666 2,459 3,620 2,325 3,259 33.14%
-
Tax Rate 33.12% 20.41% 5.69% 28.58% 26.79% 26.47% 9.76% -
Total Cost 33,805 22,386 17,789 17,598 18,840 14,623 14,260 78.07%
-
Net Worth 81,384 78,895 70,629 67,282 65,527 0 42,348 54.75%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,948 - - - - - - -
Div Payout % 58.96% - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 81,384 78,895 70,629 67,282 65,527 0 42,348 54.75%
NOSH 117,948 116,022 112,110 80,097 79,911 79,896 79,901 29.73%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 14.72% 13.11% 17.07% 12.45% 16.22% 13.77% 18.80% -
ROE 6.14% 3.96% 5.19% 3.65% 5.52% 0.00% 7.70% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 33.61 22.21 19.13 25.09 28.14 21.23 21.98 32.83%
EPS 4.24 2.69 3.27 3.07 4.53 2.08 2.91 28.61%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.63 0.84 0.82 0.00 0.53 19.28%
Adjusted Per Share Value based on latest NOSH - 80,097
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.66 10.18 8.47 7.94 8.88 6.70 6.94 72.29%
EPS 1.98 1.23 1.45 0.97 1.43 0.92 1.29 33.16%
DPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3215 0.3116 0.279 0.2658 0.2588 0.00 0.1673 54.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.93 0.60 0.66 0.83 0.85 0.94 0.64 -
P/RPS 2.77 2.70 3.45 3.31 3.02 4.43 2.91 -3.24%
P/EPS 21.93 22.30 20.18 27.04 18.76 32.30 15.69 25.08%
EY 4.56 4.48 4.95 3.70 5.33 3.10 6.37 -20.02%
DY 2.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.88 1.05 0.99 1.04 0.00 1.21 7.59%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 21/05/07 15/02/07 20/11/06 11/08/06 19/05/06 20/02/06 -
Price 0.84 0.57 0.66 0.93 0.88 0.86 0.79 -
P/RPS 2.50 2.57 3.45 3.71 3.13 4.05 3.59 -21.48%
P/EPS 19.81 21.19 20.18 30.29 19.43 29.55 19.37 1.51%
EY 5.05 4.72 4.95 3.30 5.15 3.38 5.16 -1.43%
DY 2.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.84 1.05 1.11 1.07 0.00 1.49 -12.51%

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