[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 23.09%
YoY- 63.34%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 769,482 490,082 350,066 256,296 184,854 126,620 70,086 49.02%
PBT 62,608 56,754 43,522 43,392 25,106 15,994 7,906 41.13%
Tax -3,130 -3,576 -5,128 -6,598 -2,580 -1,084 -706 28.14%
NP 59,478 53,178 38,394 36,794 22,526 14,910 7,200 42.13%
-
NP to SH 59,478 53,178 38,394 36,794 22,526 14,910 7,200 42.13%
-
Tax Rate 5.00% 6.30% 11.78% 15.21% 10.28% 6.78% 8.93% -
Total Cost 710,004 436,904 311,672 219,502 162,328 111,710 62,886 49.72%
-
Net Worth 408,591 226,947 225,247 186,662 124,515 79,189 68,000 34.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 7,923 - - - - -
Div Payout % - - 20.64% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 408,591 226,947 225,247 186,662 124,515 79,189 68,000 34.79%
NOSH 265,318 226,947 113,189 89,741 80,854 39,994 40,000 37.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.73% 10.85% 10.97% 14.36% 12.19% 11.78% 10.27% -
ROE 14.56% 23.43% 17.05% 19.71% 18.09% 18.83% 10.59% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 290.02 215.95 309.27 285.59 228.63 316.59 175.22 8.75%
EPS 22.42 23.42 33.92 41.00 27.86 37.28 18.00 3.72%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.99 2.08 1.54 1.98 1.70 -1.63%
Adjusted Per Share Value based on latest NOSH - 89,761
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 30.12 19.19 13.70 10.03 7.24 4.96 2.74 49.05%
EPS 2.33 2.08 1.50 1.44 0.88 0.58 0.28 42.30%
DPS 0.00 0.00 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.0888 0.0882 0.0731 0.0487 0.031 0.0266 34.82%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.73 1.23 0.78 1.03 1.04 0.60 0.49 -
P/RPS 0.25 0.57 0.25 0.36 0.45 0.19 0.28 -1.86%
P/EPS 3.26 5.25 2.30 2.51 3.73 1.61 2.72 3.06%
EY 30.71 19.05 43.49 39.81 26.79 62.13 36.73 -2.93%
DY 0.00 0.00 8.97 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.23 0.39 0.50 0.68 0.30 0.29 8.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 -
Price 0.56 1.09 0.68 0.94 1.00 0.46 0.44 -
P/RPS 0.19 0.50 0.22 0.33 0.44 0.15 0.25 -4.46%
P/EPS 2.50 4.65 2.00 2.29 3.59 1.23 2.44 0.40%
EY 40.03 21.50 49.88 43.62 27.86 81.04 40.91 -0.36%
DY 0.00 0.00 10.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.09 0.34 0.45 0.65 0.23 0.26 5.56%

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