[SUPER] YoY Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[SUPER] SUPER ENTERPRISE HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 142.83%
YoY- 67.37%
Quarter Report
Latest QR
Upcoming QR
SUPER's Result
SUPER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 119,938 168,754 118,094 110,676 118,130 121,192 95,178 3.92%
PBT 6,312 17,724 9,746 3,500 1,762 6,986 -1,936 -
Tax -2,730 -6,354 -2,204 -1,112 -1,108 -2,974 -1,274 13.53%
NP 3,582 11,370 7,542 2,388 654 4,012 -3,210 -
-
NP to SH 2,556 7,416 6,058 2,370 1,416 4,012 -3,210 -
-
Tax Rate 43.25% 35.85% 22.61% 31.77% 62.88% 42.57% - -
Total Cost 116,356 157,384 110,552 108,288 117,476 117,180 98,388 2.83%
-
Net Worth 62,229 61,033 54,806 51,922 50,272 50,985 41,817 6.84%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 62,229 61,033 54,806 51,922 50,272 50,985 41,817 6.84%
NOSH 41,764 41,803 41,837 41,872 41,893 41,791 19,913 13.12%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.99% 6.74% 6.39% 2.16% 0.55% 3.31% -3.37% -
ROE 4.11% 12.15% 11.05% 4.56% 2.82% 7.87% -7.68% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 287.18 403.68 282.27 264.31 281.98 289.99 477.97 -8.13%
EPS 6.12 17.74 14.48 5.66 3.38 9.60 -16.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.46 1.31 1.24 1.20 1.22 2.10 -5.55%
Adjusted Per Share Value based on latest NOSH - 41,822
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 287.68 404.77 283.26 265.47 283.35 290.69 228.29 3.92%
EPS 6.13 17.79 14.53 5.68 3.40 9.62 -7.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4926 1.464 1.3146 1.2454 1.2058 1.2229 1.003 6.84%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.64 0.68 0.60 0.48 0.57 0.74 1.67 -
P/RPS 0.22 0.17 0.21 0.18 0.20 0.26 0.35 -7.44%
P/EPS 10.46 3.83 4.14 8.48 16.86 7.71 -10.36 -
EY 9.56 26.09 24.13 11.79 5.93 12.97 -9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.46 0.39 0.47 0.61 0.80 -9.82%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 27/11/07 28/11/06 28/11/05 23/11/04 18/11/03 -
Price 0.60 0.59 0.56 0.65 0.46 0.75 2.13 -
P/RPS 0.21 0.15 0.20 0.25 0.16 0.26 0.45 -11.91%
P/EPS 9.80 3.33 3.87 11.48 13.61 7.81 -13.21 -
EY 10.20 30.07 25.86 8.71 7.35 12.80 -7.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.43 0.52 0.38 0.61 1.01 -14.29%

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