[SUPERMX] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -5.19%
YoY- -257.82%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 646,170 689,891 722,623 751,855 821,856 898,717 1,130,774 -31.16%
PBT -179,370 -80,177 -158,104 -199,664 -196,706 -144,504 -51,248 130.69%
Tax -3,687 -1,375 32,577 14,016 16,988 27,141 -6,512 -31.58%
NP -183,057 -81,552 -125,527 -185,648 -179,718 -117,363 -57,760 115.91%
-
NP to SH -175,029 -54,272 -93,504 -157,211 -149,448 -109,222 -56,295 113.17%
-
Tax Rate - - - - - - - -
Total Cost 829,227 771,443 848,150 937,503 1,001,574 1,016,080 1,188,534 -21.35%
-
Net Worth 4,504,547 4,585,493 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 -2.36%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 92,761 92,761 92,761 172,076 158,420 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 4,504,547 4,585,493 4,533,971 4,611,254 4,666,810 4,638,053 4,669,251 -2.36%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 2,720,616 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -28.33% -11.82% -17.37% -24.69% -21.87% -13.06% -5.11% -
ROE -3.89% -1.18% -2.06% -3.41% -3.20% -2.35% -1.21% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.10 26.78 28.05 29.19 31.17 33.91 42.62 -29.76%
EPS -6.80 -2.11 -3.63 -6.10 -5.67 -4.12 -2.12 117.64%
DPS 0.00 0.00 3.60 3.60 3.50 6.50 6.00 -
NAPS 1.75 1.78 1.76 1.79 1.77 1.75 1.76 -0.37%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 25.30 27.01 28.29 29.43 32.17 35.18 44.27 -31.15%
EPS -6.85 -2.12 -3.66 -6.15 -5.85 -4.28 -2.20 113.37%
DPS 0.00 0.00 3.63 3.63 3.63 6.74 6.20 -
NAPS 1.7634 1.7951 1.7749 1.8052 1.8269 1.8157 1.8279 -2.36%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.875 0.82 0.94 0.83 0.80 0.925 0.87 -
P/RPS 3.49 3.06 3.35 2.84 2.57 2.73 2.04 43.08%
P/EPS -12.87 -38.92 -25.90 -13.60 -14.11 -22.45 -41.00 -53.84%
EY -7.77 -2.57 -3.86 -7.35 -7.09 -4.46 -2.44 116.60%
DY 0.00 0.00 3.83 4.34 4.38 7.03 6.90 -
P/NAPS 0.50 0.46 0.53 0.46 0.45 0.53 0.49 1.35%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 30/05/24 20/02/24 29/11/23 29/08/23 18/05/23 20/02/23 -
Price 0.82 0.89 0.92 1.03 0.785 0.995 0.83 -
P/RPS 3.27 3.32 3.28 3.53 2.52 2.93 1.95 41.19%
P/EPS -12.06 -42.25 -25.35 -16.88 -13.85 -24.14 -39.11 -54.38%
EY -8.29 -2.37 -3.95 -5.92 -7.22 -4.14 -2.56 119.03%
DY 0.00 0.00 3.91 3.50 4.46 6.53 7.23 -
P/NAPS 0.47 0.50 0.52 0.58 0.44 0.57 0.47 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