[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2023 [#4]

Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 21.22%
YoY- -120.4%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 821,856 2,687,227 7,164,180 2,131,809 1,489,316 1,304,460 1,126,550 -5.11%
PBT -196,706 1,070,251 5,019,354 688,556 172,607 167,187 110,409 -
Tax 16,988 -299,174 -1,093,222 -152,955 -48,950 -56,216 -37,109 -
NP -179,718 771,077 3,926,132 535,601 123,657 110,971 73,300 -
-
NP to SH -149,448 732,429 3,812,905 525,586 123,754 107,021 70,206 -
-
Tax Rate - 27.95% 21.78% 22.21% 28.36% 33.62% 33.61% -
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%
-
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%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 92,281 290,824 825,501 - 19,660 52,721 - -
Div Payout % 0.00% 39.71% 21.65% - 15.89% 49.26% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
NOSH 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 680,154 680,154 25.97%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -21.87% 28.69% 54.80% 25.12% 8.30% 8.51% 6.51% -
ROE -3.20% 15.22% 80.70% 34.08% 11.38% 10.41% 6.67% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 31.17 101.64 275.98 163.13 113.63 197.94 168.12 -24.47%
EPS -5.67 27.70 146.88 40.22 9.44 16.24 10.48 -
DPS 3.50 11.00 31.80 0.00 1.50 8.00 0.00 -
NAPS 1.77 1.82 1.82 1.18 0.83 1.56 1.57 2.01%
Adjusted Per Share Value based on latest NOSH - 2,720,616
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 30.21 98.77 263.33 78.36 54.74 47.95 41.41 -5.11%
EPS -5.49 26.92 140.15 19.32 4.55 3.93 2.58 -
DPS 3.39 10.69 30.34 0.00 0.72 1.94 0.00 -
NAPS 1.7154 1.7687 1.7366 0.5668 0.3999 0.3779 0.3867 28.16%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS -14.11 3.16 2.25 19.89 17.69 25.68 18.99 -
EY -7.09 31.66 44.51 5.03 5.65 3.89 5.26 -
DY 4.38 12.57 9.64 0.00 0.90 1.92 0.00 -
P/NAPS 0.45 0.48 1.81 6.78 2.01 2.67 1.27 -15.87%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
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%
P/EPS -13.85 2.80 2.10 52.71 15.78 24.14 17.28 -
EY -7.22 35.75 47.69 1.90 6.34 4.14 5.79 -
DY 4.46 14.19 10.32 0.00 1.01 2.04 0.00 -
P/NAPS 0.44 0.43 1.69 17.97 1.80 2.51 1.15 -14.78%

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