[SUPER] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -44.91%
YoY- 6873.68%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 111,378 115,255 114,112 116,780 115,643 112,871 110,546 0.50%
PBT 711 916 1,419 2,364 4,031 4,907 4,070 -68.78%
Tax 597 -336 -693 -1,072 -1,626 -2,550 -2,570 -
NP 1,308 580 726 1,292 2,405 2,357 1,500 -8.73%
-
NP to SH 1,497 554 1,107 1,325 2,405 2,357 1,500 -0.13%
-
Tax Rate -83.97% 36.68% 48.84% 45.35% 40.34% 51.97% 63.14% -
Total Cost 110,070 114,675 113,386 115,488 113,238 110,514 109,046 0.62%
-
Net Worth 41,746 55,860 50,291 49,559 48,712 50,940 50,930 -12.42%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 626 1,238 1,238 1,238 1,238 - - -
Div Payout % 41.83% 223.55% 111.88% 93.47% 51.50% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 41,746 55,860 50,291 49,559 48,712 50,940 50,930 -12.42%
NOSH 41,746 42,000 41,909 41,999 41,282 41,754 41,746 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.17% 0.50% 0.64% 1.11% 2.08% 2.09% 1.36% -
ROE 3.59% 0.99% 2.20% 2.67% 4.94% 4.63% 2.95% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 266.80 274.42 272.28 278.05 280.13 270.32 264.81 0.50%
EPS 3.59 1.32 2.64 3.15 5.83 5.64 3.59 0.00%
DPS 1.50 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.00 1.33 1.20 1.18 1.18 1.22 1.22 -12.42%
Adjusted Per Share Value based on latest NOSH - 41,999
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 267.15 276.45 273.71 280.11 277.38 270.73 265.16 0.50%
EPS 3.59 1.33 2.66 3.18 5.77 5.65 3.60 -0.18%
DPS 1.50 2.97 2.97 2.97 2.97 0.00 0.00 -
NAPS 1.0013 1.3399 1.2063 1.1887 1.1684 1.2219 1.2216 -12.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.45 0.49 0.57 0.58 0.68 0.75 0.74 -
P/RPS 0.17 0.18 0.21 0.21 0.24 0.28 0.28 -28.32%
P/EPS 12.55 37.15 21.58 18.38 11.67 13.29 20.59 -28.13%
EY 7.97 2.69 4.63 5.44 8.57 7.53 4.86 39.10%
DY 3.33 6.12 5.26 5.17 4.41 0.00 0.00 -
P/NAPS 0.45 0.37 0.47 0.49 0.58 0.61 0.61 -18.37%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 16/06/06 28/02/06 28/11/05 29/08/05 27/05/05 25/02/05 23/11/04 -
Price 0.50 0.50 0.46 0.57 0.60 0.70 0.75 -
P/RPS 0.19 0.18 0.17 0.21 0.21 0.26 0.28 -22.79%
P/EPS 13.94 37.91 17.41 18.07 10.30 12.40 20.87 -23.60%
EY 7.17 2.64 5.74 5.53 9.71 8.06 4.79 30.88%
DY 3.00 6.00 6.52 5.26 5.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.38 0.48 0.51 0.57 0.61 -12.42%

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