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

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -67.95%
YoY- 72.21%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 115,622 85,653 62,185 43,626 31,069 17,059 15,088 40.38%
PBT 13,271 10,547 9,038 6,058 3,429 1,610 355 82.80%
Tax -799 -1,540 -1,565 -487 -194 -52 -52 57.64%
NP 12,472 9,007 7,473 5,571 3,235 1,558 303 85.76%
-
NP to SH 12,472 9,007 7,473 5,571 3,235 1,558 303 85.76%
-
Tax Rate 6.02% 14.60% 17.32% 8.04% 5.66% 3.23% 14.65% -
Total Cost 103,150 76,646 54,712 38,055 27,834 15,501 14,785 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 5.50% 4.19% 4.08% 4.71% 4.30% 2.34% 0.47% -
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 50.97 75.79 69.32 54.19 77.70 42.70 37.84 5.08%
EPS 5.49 7.97 8.33 6.92 8.09 3.90 0.76 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 4.25 3.15 2.29 1.60 1.14 0.63 0.55 40.58%
EPS 0.46 0.33 0.27 0.20 0.12 0.06 0.01 89.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.0789 0.0673 0.0435 0.0276 0.0245 0.0236 23.40%
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 2.26 1.24 1.59 2.29 0.48 1.10 0.77 19.64%
P/EPS 20.92 11.79 13.21 17.92 4.57 12.05 38.16 -9.52%
EY 4.78 8.48 7.57 5.58 21.86 8.30 2.62 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 2.35 1.13 1.57 1.85 0.53 1.17 0.74 21.22%
P/EPS 21.83 10.79 13.09 14.45 5.07 12.82 36.84 -8.34%
EY 4.58 9.27 7.64 6.92 19.73 7.80 2.71 9.13%
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