[SUPERMX] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 146.18%
YoY- 63.34%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 384,741 245,041 175,033 128,148 92,427 63,310 35,043 49.02%
PBT 31,304 28,377 21,761 21,696 12,553 7,997 3,953 41.13%
Tax -1,565 -1,788 -2,564 -3,299 -1,290 -542 -353 28.14%
NP 29,739 26,589 19,197 18,397 11,263 7,455 3,600 42.13%
-
NP to SH 29,739 26,589 19,197 18,397 11,263 7,455 3,600 42.13%
-
Tax Rate 5.00% 6.30% 11.78% 15.21% 10.28% 6.78% 8.93% -
Total Cost 355,002 218,452 155,836 109,751 81,164 55,855 31,443 49.72%
-
Net Worth 408,591 226,947 225,247 186,662 124,515 79,189 68,000 34.79%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 3,961 - - - - -
Div Payout % - - 20.64% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 408,591 226,947 225,247 186,662 124,515 79,189 68,000 34.79%
NOSH 265,318 226,947 113,189 89,741 80,854 39,994 40,000 37.03%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 7.73% 10.85% 10.97% 14.36% 12.19% 11.78% 10.27% -
ROE 7.28% 11.72% 8.52% 9.86% 9.05% 9.41% 5.29% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 145.01 107.97 154.64 142.80 114.31 158.30 87.61 8.75%
EPS 11.21 11.71 16.96 20.50 13.93 18.64 9.00 3.72%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.00 1.99 2.08 1.54 1.98 1.70 -1.63%
Adjusted Per Share Value based on latest NOSH - 89,761
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.06 9.59 6.85 5.02 3.62 2.48 1.37 49.05%
EPS 1.16 1.04 0.75 0.72 0.44 0.29 0.14 42.20%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.0888 0.0882 0.0731 0.0487 0.031 0.0266 34.82%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.73 1.23 0.78 1.03 1.04 0.60 0.49 -
P/RPS 0.50 1.14 0.50 0.72 0.91 0.38 0.56 -1.86%
P/EPS 6.51 10.50 4.60 5.02 7.47 3.22 5.44 3.03%
EY 15.35 9.53 21.74 19.90 13.39 31.07 18.37 -2.94%
DY 0.00 0.00 4.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.23 0.39 0.50 0.68 0.30 0.29 8.37%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 29/08/07 30/08/06 25/08/05 20/08/04 28/08/03 29/08/02 -
Price 0.56 1.09 0.68 0.94 1.00 0.46 0.44 -
P/RPS 0.39 1.01 0.44 0.66 0.87 0.29 0.50 -4.05%
P/EPS 5.00 9.30 4.01 4.59 7.18 2.47 4.89 0.37%
EY 20.02 10.75 24.94 21.81 13.93 40.52 20.45 -0.35%
DY 0.00 0.00 5.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.09 0.34 0.45 0.65 0.23 0.26 5.56%

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