[SUPERMX] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 28.22%
YoY- 72.21%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 462,488 342,612 248,740 174,504 124,276 68,236 60,352 40.38%
PBT 53,084 42,188 36,152 24,232 13,716 6,440 1,420 82.80%
Tax -3,196 -6,160 -6,260 -1,948 -776 -208 -208 57.64%
NP 49,888 36,028 29,892 22,284 12,940 6,232 1,212 85.76%
-
NP to SH 49,888 36,028 29,892 22,284 12,940 6,232 1,212 85.76%
-
Tax Rate 6.02% 14.60% 17.32% 8.04% 5.66% 3.23% 14.65% -
Total Cost 412,600 306,584 218,848 152,220 111,336 62,004 59,140 38.21%
-
Net Worth 226,853 214,721 183,012 118,343 75,176 66,714 64,188 23.40%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 226,853 214,721 183,012 118,343 75,176 66,714 64,188 23.40%
NOSH 226,853 113,011 89,711 80,505 39,987 39,948 39,868 33.59%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.79% 10.52% 12.02% 12.77% 10.41% 9.13% 2.01% -
ROE 21.99% 16.78% 16.33% 18.83% 17.21% 9.34% 1.89% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 203.87 303.17 277.27 216.76 310.79 170.81 151.38 5.08%
EPS 21.96 31.88 33.32 27.68 32.36 15.60 3.04 39.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.90 2.04 1.47 1.88 1.67 1.61 -7.62%
Adjusted Per Share Value based on latest NOSH - 80,505
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.11 13.41 9.74 6.83 4.87 2.67 2.36 40.42%
EPS 1.95 1.41 1.17 0.87 0.51 0.24 0.05 84.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0888 0.0841 0.0716 0.0463 0.0294 0.0261 0.0251 23.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.15 0.94 1.10 1.24 0.37 0.47 0.29 -
P/RPS 0.56 0.31 0.40 0.57 0.12 0.28 0.19 19.73%
P/EPS 5.23 2.95 3.30 4.48 1.14 3.01 9.54 -9.52%
EY 19.12 33.91 30.29 22.32 87.46 33.19 10.48 10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.49 0.54 0.84 0.20 0.28 0.18 36.19%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 24/05/06 27/05/05 21/05/04 28/05/03 28/05/02 29/05/01 -
Price 1.20 0.86 1.09 1.00 0.41 0.50 0.28 -
P/RPS 0.59 0.28 0.39 0.46 0.13 0.29 0.18 21.86%
P/EPS 5.46 2.70 3.27 3.61 1.27 3.21 9.21 -8.34%
EY 18.33 37.07 30.57 27.68 78.93 31.20 10.86 9.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.45 0.53 0.68 0.22 0.30 0.17 38.48%

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