[SUPER] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -195.5%
YoY- -180.15%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 31,606 31,277 28,692 26,874 32,223 45,562 38,815 -12.76%
PBT 4,912 1,824 1,333 -218 1,531 4,847 4,016 14.32%
Tax 640 -997 -369 -291 -403 -2,417 -761 -
NP 5,552 827 964 -509 1,128 2,430 3,255 42.61%
-
NP to SH 5,265 483 795 -658 689 1,465 2,243 76.34%
-
Tax Rate -13.03% 54.66% 27.68% - 26.32% 49.87% 18.95% -
Total Cost 26,054 30,450 27,728 27,383 31,095 43,132 35,560 -18.68%
-
Net Worth 66,910 62,040 61,926 60,584 60,966 61,111 59,004 8.71%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 417 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 66,910 62,040 61,926 60,584 60,966 61,111 59,004 8.71%
NOSH 41,818 41,637 41,842 41,782 41,757 41,857 41,847 -0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 17.57% 2.64% 3.36% -1.89% 3.50% 5.33% 8.39% -
ROE 7.87% 0.78% 1.28% -1.09% 1.13% 2.40% 3.80% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.58 75.12 68.57 64.32 77.17 108.85 92.75 -12.72%
EPS 12.59 1.16 1.90 -1.57 1.65 3.50 5.36 76.42%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.48 1.45 1.46 1.46 1.41 8.76%
Adjusted Per Share Value based on latest NOSH - 41,782
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 75.81 75.02 68.82 64.46 77.29 109.29 93.10 -12.76%
EPS 12.63 1.16 1.91 -1.58 1.65 3.51 5.38 76.36%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.6049 1.4881 1.4854 1.4532 1.4623 1.4658 1.4153 8.71%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.65 0.64 0.56 0.55 0.60 0.68 0.60 -
P/RPS 0.86 0.85 0.82 0.86 0.78 0.62 0.65 20.45%
P/EPS 5.16 55.17 29.47 -34.92 36.36 19.43 11.19 -40.22%
EY 19.37 1.81 3.39 -2.86 2.75 5.15 8.93 67.32%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.38 0.38 0.41 0.47 0.43 -3.11%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 12/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.65 0.60 0.69 0.55 0.58 0.59 0.62 -
P/RPS 0.86 0.80 1.01 0.86 0.75 0.54 0.67 18.05%
P/EPS 5.16 51.72 36.32 -34.92 35.15 16.86 11.57 -41.54%
EY 19.37 1.93 2.75 -2.86 2.84 5.93 8.65 70.91%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.47 0.38 0.40 0.40 0.44 -4.58%

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