[SUPERMX] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -26.35%
YoY- 132.19%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 71,367 70,297 68,326 64,848 59,368 59,701 44,613 36.89%
PBT 8,035 5,957 4,702 2,354 2,082 3,673 3,318 80.62%
Tax -746 -468 -468 1,238 2,795 2,509 2,561 -
NP 7,289 5,489 4,234 3,592 4,877 6,182 5,879 15.45%
-
NP to SH 7,289 5,489 4,234 3,592 4,877 6,182 5,879 15.45%
-
Tax Rate 9.28% 7.86% 9.95% -52.59% -134.25% -68.31% -77.19% -
Total Cost 64,078 64,808 64,092 61,256 54,491 53,519 38,734 40.00%
-
Net Worth 67,933 66,714 66,799 64,473 63,475 64,188 33,693 59.80%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - 753 753 753 753 -
Div Payout % - - - 20.97% 15.45% 12.19% 12.81% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 67,933 66,714 66,799 64,473 63,475 64,188 33,693 59.80%
NOSH 39,960 39,948 40,000 40,045 39,672 39,868 20,927 54.09%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.21% 7.81% 6.20% 5.54% 8.21% 10.35% 13.18% -
ROE 10.73% 8.23% 6.34% 5.57% 7.68% 9.63% 17.45% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 178.59 175.97 170.82 161.94 149.65 149.75 213.18 -11.16%
EPS 18.24 13.74 10.59 8.97 12.29 15.51 28.09 -25.07%
DPS 0.00 0.00 0.00 1.88 1.90 1.89 3.60 -
NAPS 1.70 1.67 1.67 1.61 1.60 1.61 1.61 3.70%
Adjusted Per Share Value based on latest NOSH - 40,045
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 2.79 2.75 2.67 2.54 2.32 2.34 1.75 36.58%
EPS 0.29 0.21 0.17 0.14 0.19 0.24 0.23 16.76%
DPS 0.00 0.00 0.00 0.03 0.03 0.03 0.03 -
NAPS 0.0266 0.0261 0.0262 0.0252 0.0248 0.0251 0.0132 59.74%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 26/12/00 -
Price 0.49 0.47 0.64 0.30 0.26 0.29 0.38 -
P/RPS 0.27 0.27 0.37 0.19 0.17 0.19 0.18 31.13%
P/EPS 2.69 3.42 6.05 3.34 2.11 1.87 1.35 58.54%
EY 37.23 29.23 16.54 29.90 47.28 53.47 73.93 -36.78%
DY 0.00 0.00 0.00 6.27 7.30 6.52 9.47 -
P/NAPS 0.29 0.28 0.38 0.19 0.16 0.18 0.24 13.48%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 28/05/02 15/02/02 20/11/01 - - - -
Price 0.44 0.50 0.47 0.63 0.00 0.00 0.00 -
P/RPS 0.25 0.28 0.28 0.39 0.00 0.00 0.00 -
P/EPS 2.41 3.64 4.44 7.02 0.00 0.00 0.00 -
EY 41.46 27.48 22.52 14.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 2.99 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.28 0.39 0.00 0.00 0.00 -

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