[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 130.45%
YoY- 107.08%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 175,033 128,148 92,427 63,310 35,043 32,002 31,833 32.83%
PBT 21,761 21,696 12,553 7,997 3,953 620 3,986 32.67%
Tax -2,564 -3,299 -1,290 -542 -353 -75 -325 41.07%
NP 19,197 18,397 11,263 7,455 3,600 545 3,661 31.79%
-
NP to SH 19,197 18,397 11,263 7,455 3,600 545 3,661 31.79%
-
Tax Rate 11.78% 15.21% 10.28% 6.78% 8.93% 12.10% 8.15% -
Total Cost 155,836 109,751 81,164 55,855 31,443 31,457 28,172 32.96%
-
Net Worth 225,247 186,662 124,515 79,189 68,000 64,117 51,864 27.71%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,961 - - - - - - -
Div Payout % 20.64% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 225,247 186,662 124,515 79,189 68,000 64,117 51,864 27.71%
NOSH 113,189 89,741 80,854 39,994 40,000 40,073 33,898 22.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 10.97% 14.36% 12.19% 11.78% 10.27% 1.70% 11.50% -
ROE 8.52% 9.86% 9.05% 9.41% 5.29% 0.85% 7.06% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 154.64 142.80 114.31 158.30 87.61 79.86 93.91 8.66%
EPS 16.96 20.50 13.93 18.64 9.00 1.36 10.80 7.80%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.99 2.08 1.54 1.98 1.70 1.60 1.53 4.47%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.43 4.71 3.40 2.33 1.29 1.18 1.17 32.82%
EPS 0.71 0.68 0.41 0.27 0.13 0.02 0.13 32.68%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.0686 0.0458 0.0291 0.025 0.0236 0.0191 27.67%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 0.78 1.03 1.04 0.60 0.49 0.26 0.00 -
P/RPS 0.50 0.72 0.91 0.38 0.56 0.33 0.00 -
P/EPS 4.60 5.02 7.47 3.22 5.44 19.12 0.00 -
EY 21.74 19.90 13.39 31.07 18.37 5.23 0.00 -
DY 4.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.50 0.68 0.30 0.29 0.16 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 03/10/01 10/08/00 -
Price 0.68 0.94 1.00 0.46 0.44 0.34 0.63 -
P/RPS 0.44 0.66 0.87 0.29 0.50 0.43 0.67 -6.76%
P/EPS 4.01 4.59 7.18 2.47 4.89 25.00 5.83 -6.04%
EY 24.94 21.81 13.93 40.52 20.45 4.00 17.14 6.44%
DY 5.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.45 0.65 0.23 0.26 0.21 0.41 -3.07%

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