[SUPERMX] YoY 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- 46.18%
YoY- 91.88%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 193,286 129,419 89,380 65,963 48,801 32,241 17,984 48.50%
PBT 14,237 15,106 11,214 12,658 6,495 4,568 2,343 35.04%
Tax -712 -989 -1,024 -1,734 -802 -348 -301 15.41%
NP 13,525 14,117 10,190 10,924 5,693 4,220 2,042 37.00%
-
NP to SH 13,525 14,117 10,190 10,924 5,693 4,220 2,042 37.00%
-
Tax Rate 5.00% 6.55% 9.13% 13.70% 12.35% 7.62% 12.85% -
Total Cost 179,761 115,302 79,190 55,039 43,108 28,021 15,942 49.69%
-
Net Worth 408,573 227,030 225,312 186,704 124,512 79,199 67,933 34.81%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 3,962 - - - - -
Div Payout % - - 38.89% - - - - -
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 408,573 227,030 225,312 186,704 124,512 79,199 67,933 34.81%
NOSH 265,307 227,030 113,222 89,761 80,852 39,999 39,960 37.05%
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 7.00% 10.91% 11.40% 16.56% 11.67% 13.09% 11.35% -
ROE 3.31% 6.22% 4.52% 5.85% 4.57% 5.33% 3.01% -
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 72.85 57.01 78.94 73.49 60.36 80.60 45.00 8.35%
EPS 5.10 6.22 9.00 12.17 7.07 10.55 5.11 -0.03%
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 7.57 5.07 3.50 2.58 1.91 1.26 0.70 48.65%
EPS 0.53 0.55 0.40 0.43 0.22 0.17 0.08 37.00%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.1599 0.0889 0.0882 0.0731 0.0487 0.031 0.0266 34.80%
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 1.00 2.16 0.99 1.40 1.72 0.74 1.09 -1.42%
P/EPS 14.32 19.78 8.67 8.46 14.77 5.69 9.59 6.90%
EY 6.98 5.06 11.54 11.82 6.77 17.58 10.43 -6.46%
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 0.77 1.91 0.86 1.28 1.66 0.57 0.98 -3.93%
P/EPS 10.99 17.53 7.56 7.72 14.20 4.36 8.61 4.14%
EY 9.10 5.70 13.24 12.95 7.04 22.93 11.61 -3.97%
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