[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	821,856	2,687,227	7,164,180	2,131,809	1,489,316	1,304,460	1,126,550	-5.11%
YoY %	-69.42%	-62.49%	236.06%	43.14%	14.17%	15.79%	-	-
Horiz. %	72.95%	238.54%	635.94%	189.23%	132.20%	115.79%	100.00%	-
PBT	-196,706	1,070,251	5,019,354	688,556	172,607	167,187	110,409	-
YoY %	-118.38%	-78.68%	628.97%	298.92%	3.24%	51.43%	-	-
Horiz. %	-178.16%	969.35%	4,546.15%	623.64%	156.33%	151.43%	100.00%	-
Tax	16,988	-299,174	-1,093,222	-152,955	-48,950	-56,216	-37,109	-
YoY %	105.68%	72.63%	-614.73%	-212.47%	12.93%	-51.49%	-	-
Horiz. %	-45.78%	806.20%	2,945.98%	412.18%	131.91%	151.49%	100.00%	-
NP	-179,718	771,077	3,926,132	535,601	123,657	110,971	73,300	-
YoY %	-123.31%	-80.36%	633.03%	333.13%	11.43%	51.39%	-	-
Horiz. %	-245.18%	1,051.95%	5,356.25%	730.70%	168.70%	151.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-149,448	732,429	3,812,905	525,586	123,754	107,021	70,206	-
YoY %	-120.40%	-80.79%	625.46%	324.70%	15.64%	52.44%	-	-
Horiz. %	-212.87%	1,043.26%	5,431.02%	748.63%	176.27%	152.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	27.95%	21.78%	22.21%	28.36%	33.62%	33.61%	-
YoY %	-	28.33%	-1.94%	-21.69%	-15.65%	0.03%	-	-
Horiz. %	-	83.16%	64.80%	66.08%	84.38%	100.03%	100.00%	-
Total Cost	1,001,574	1,916,150	3,238,048	1,596,208	1,365,659	1,193,489	1,053,250	-0.83%
YoY %	-47.73%	-40.82%	102.86%	16.88%	14.43%	13.31%	-	-
Horiz. %	95.09%	181.93%	307.43%	151.55%	129.66%	113.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,666,810	4,811,818	4,724,569	1,542,053	1,087,889	1,028,064	1,052,063	28.16%
YoY %	-3.01%	1.85%	206.38%	41.75%	5.82%	-2.28%	-	-
Horiz. %	443.59%	457.37%	449.08%	146.57%	103.41%	97.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	92,281	290,824	825,501	-	19,660	52,721	-	-
YoY %	-68.27%	-64.77%	0.00%	-	-62.71%	0.00%	-	-
Horiz. %	175.04%	551.63%	1,565.79%	-	37.29%	100.00%	-	-
Div Payout %	0.00%	39.71%	21.65%	-	15.89%	49.26%	-	-
YoY %	0.00%	83.42%	0.00%	-	-67.74%	0.00%	-	-
Horiz. %	0.00%	80.61%	43.95%	-	32.26%	100.00%	-	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	4,666,810	4,811,818	4,724,569	1,542,053	1,087,889	1,028,064	1,052,063	28.16%
YoY %	-3.01%	1.85%	206.38%	41.75%	5.82%	-2.28%	-	-
Horiz. %	443.59%	457.37%	449.08%	146.57%	103.41%	97.72%	100.00%	-
NOSH	2,720,616	2,720,616	2,720,616	1,360,308	1,360,308	680,154	680,154	25.97%
YoY %	0.00%	0.00%	100.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	400.00%	400.00%	400.00%	200.00%	200.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-21.87%	28.69%	54.80%	25.12%	8.30%	8.51%	6.51%	-
YoY %	-176.23%	-47.65%	118.15%	202.65%	-2.47%	30.72%	-	-
Horiz. %	-335.94%	440.71%	841.78%	385.87%	127.50%	130.72%	100.00%	-
ROE	-3.20%	15.22%	80.70%	34.08%	11.38%	10.41%	6.67%	-
YoY %	-121.02%	-81.14%	136.80%	199.47%	9.32%	56.07%	-	-
Horiz. %	-47.98%	228.19%	1,209.90%	510.94%	170.61%	156.07%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	31.17	101.64	275.98	163.13	113.63	197.94	168.12	-24.47%
YoY %	-69.33%	-63.17%	69.18%	43.56%	-42.59%	17.74%	-	-
Horiz. %	18.54%	60.46%	164.16%	97.03%	67.59%	117.74%	100.00%	-
EPS	-5.67	27.70	146.88	40.22	9.44	16.24	10.48	-
YoY %	-120.47%	-81.14%	265.19%	326.06%	-41.87%	54.96%	-	-
Horiz. %	-54.10%	264.31%	1,401.53%	383.78%	90.08%	154.96%	100.00%	-
DPS	3.50	11.00	31.80	0.00	1.50	8.00	0.00	-
YoY %	-68.18%	-65.41%	0.00%	0.00%	-81.25%	0.00%	-	-
Horiz. %	43.75%	137.50%	397.50%	0.00%	18.75%	100.00%	-	-
NAPS	1.77	1.82	1.82	1.18	0.83	1.56	1.57	2.01%
YoY %	-2.75%	0.00%	54.24%	42.17%	-46.79%	-0.64%	-	-
Horiz. %	112.74%	115.92%	115.92%	75.16%	52.87%	99.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,360,308
RPS	32.17	105.20	280.46	83.45	58.30	51.07	44.10	-5.11%
YoY %	-69.42%	-62.49%	236.08%	43.14%	14.16%	15.80%	-	-
Horiz. %	72.95%	238.55%	635.96%	189.23%	132.20%	115.80%	100.00%	-
EPS	-5.85	28.67	149.26	20.58	4.84	4.19	2.75	-
YoY %	-120.40%	-80.79%	625.27%	325.21%	15.51%	52.36%	-	-
Horiz. %	-212.73%	1,042.55%	5,427.64%	748.36%	176.00%	152.36%	100.00%	-
DPS	3.61	11.38	32.32	0.00	0.77	2.06	0.00	-
YoY %	-68.28%	-64.79%	0.00%	0.00%	-62.62%	0.00%	-	-
Horiz. %	175.24%	552.43%	1,568.93%	0.00%	37.38%	100.00%	-	-
NAPS	1.8269	1.8837	1.8495	0.6037	0.4259	0.4025	0.4119	28.16%
YoY %	-3.02%	1.85%	206.36%	41.75%	5.81%	-2.28%	-	-
Horiz. %	443.53%	457.32%	449.02%	146.56%	103.40%	97.72%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.80	0.875	3.30	8.00	1.67	4.17	1.99	-
P/RPS	2.57	0.86	1.20	4.90	1.47	2.11	1.18	13.84%
YoY %	198.84%	-28.33%	-75.51%	233.33%	-30.33%	78.81%	-	-
Horiz. %	217.80%	72.88%	101.69%	415.25%	124.58%	178.81%	100.00%	-
P/EPS	-14.11	3.16	2.25	19.89	17.69	25.68	18.99	-
YoY %	-546.52%	40.44%	-88.69%	12.44%	-31.11%	35.23%	-	-
Horiz. %	-74.30%	16.64%	11.85%	104.74%	93.15%	135.23%	100.00%	-
EY	-7.09	31.66	44.51	5.03	5.65	3.89	5.26	-
YoY %	-122.39%	-28.87%	784.89%	-10.97%	45.24%	-26.05%	-	-
Horiz. %	-134.79%	601.90%	846.20%	95.63%	107.41%	73.95%	100.00%	-
DY	4.38	12.57	9.64	0.00	0.90	1.92	0.00	-
YoY %	-65.16%	30.39%	0.00%	0.00%	-53.12%	0.00%	-	-
Horiz. %	228.12%	654.69%	502.08%	0.00%	46.88%	100.00%	-	-
P/NAPS	0.45	0.48	1.81	6.78	2.01	2.67	1.27	-15.87%
YoY %	-6.25%	-73.48%	-73.30%	237.31%	-24.72%	110.24%	-	-
Horiz. %	35.43%	37.80%	142.52%	533.86%	158.27%	210.24%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	22/08/22	26/08/21	10/08/20	30/08/19	29/08/18	29/08/17	-
Price	0.785	0.775	3.08	21.20	1.49	3.92	1.81	-
P/RPS	2.52	0.76	1.12	13.00	1.31	1.98	1.08	15.15%
YoY %	231.58%	-32.14%	-91.38%	892.37%	-33.84%	83.33%	-	-
Horiz. %	233.33%	70.37%	103.70%	1,203.70%	121.30%	183.33%	100.00%	-
P/EPS	-13.85	2.80	2.10	52.71	15.78	24.14	17.28	-
YoY %	-594.64%	33.33%	-96.02%	234.03%	-34.63%	39.70%	-	-
Horiz. %	-80.15%	16.20%	12.15%	305.03%	91.32%	139.70%	100.00%	-
EY	-7.22	35.75	47.69	1.90	6.34	4.14	5.79	-
YoY %	-120.20%	-25.04%	2,410.00%	-70.03%	53.14%	-28.50%	-	-
Horiz. %	-124.70%	617.44%	823.66%	32.82%	109.50%	71.50%	100.00%	-
DY	4.46	14.19	10.32	0.00	1.01	2.04	0.00	-
YoY %	-68.57%	37.50%	0.00%	0.00%	-50.49%	0.00%	-	-
Horiz. %	218.63%	695.59%	505.88%	0.00%	49.51%	100.00%	-	-
P/NAPS	0.44	0.43	1.69	17.97	1.80	2.51	1.15	-14.78%
YoY %	2.33%	-74.56%	-90.60%	898.33%	-28.29%	118.26%	-	-
Horiz. %	38.26%	37.39%	146.96%	1,562.61%	156.52%	218.26%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos