[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 15.53%
YoY- 560.55%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 256,296 184,854 126,620 70,086 64,004 63,666 0 -100.00%
PBT 43,392 25,106 15,994 7,906 1,240 7,972 0 -100.00%
Tax -6,598 -2,580 -1,084 -706 -150 -650 0 -100.00%
NP 36,794 22,526 14,910 7,200 1,090 7,322 0 -100.00%
-
NP to SH 36,794 22,526 14,910 7,200 1,090 7,322 0 -100.00%
-
Tax Rate 15.21% 10.28% 6.78% 8.93% 12.10% 8.15% - -
Total Cost 219,502 162,328 111,710 62,886 62,914 56,344 0 -100.00%
-
Net Worth 186,662 124,515 79,189 68,000 64,117 51,864 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 186,662 124,515 79,189 68,000 64,117 51,864 0 -100.00%
NOSH 89,741 80,854 39,994 40,000 40,073 33,898 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 14.36% 12.19% 11.78% 10.27% 1.70% 11.50% 0.00% -
ROE 19.71% 18.09% 18.83% 10.59% 1.70% 14.12% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 285.59 228.63 316.59 175.22 159.72 187.82 0.00 -100.00%
EPS 41.00 27.86 37.28 18.00 2.72 21.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.54 1.98 1.70 1.60 1.53 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,960
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 9.42 6.79 4.65 2.58 2.35 2.34 0.00 -100.00%
EPS 1.35 0.83 0.55 0.26 0.04 0.27 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.0458 0.0291 0.025 0.0236 0.0191 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - - -
Price 1.03 1.04 0.60 0.49 0.26 0.00 0.00 -
P/RPS 0.36 0.45 0.19 0.28 0.16 0.00 0.00 -100.00%
P/EPS 2.51 3.73 1.61 2.72 9.56 0.00 0.00 -100.00%
EY 39.81 26.79 62.13 36.73 10.46 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.30 0.29 0.16 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 10/08/00 - -
Price 0.94 1.00 0.46 0.44 0.34 0.63 0.00 -
P/RPS 0.33 0.44 0.15 0.25 0.21 0.34 0.00 -100.00%
P/EPS 2.29 3.59 1.23 2.44 12.50 2.92 0.00 -100.00%
EY 43.62 27.86 81.04 40.91 8.00 34.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.65 0.23 0.26 0.21 0.41 0.00 -100.00%

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