[SUPERMX] YoY Quarter Result on 31-Mar-2023 [#3]

Announcement Date
18-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 63.06%
YoY- -406.85%
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 143,010 175,742 407,799 1,937,516 447,247 361,199 327,069 -12.86%
PBT 2,951 -74,976 18,280 1,342,294 95,277 49,416 45,454 -36.57%
Tax -2,769 31,183 -2,470 -319,967 -22,928 -14,453 -11,363 -20.95%
NP 182 -43,793 15,810 1,022,327 72,349 34,963 34,091 -58.16%
-
NP to SH -686 -39,918 13,009 1,005,212 71,056 34,617 33,376 -
-
Tax Rate 93.83% - 13.51% 23.84% 24.06% 29.25% 25.00% -
Total Cost 142,828 219,535 391,989 915,189 374,898 326,236 292,978 -11.27%
-
Net Worth 4,585,493 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 27.56%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 92,761 79,104 336,531 - - 19,803 -
Div Payout % - 0.00% 608.07% 33.48% - - 59.34% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,585,493 4,638,053 4,772,629 4,090,149 1,205,080 1,062,159 1,062,814 27.56%
NOSH 2,720,616 2,720,616 2,720,616 2,720,616 1,360,308 1,360,308 680,154 25.96%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.13% -24.92% 3.88% 52.76% 16.18% 9.68% 10.42% -
ROE -0.01% -0.86% 0.27% 24.58% 5.90% 3.26% 3.14% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.55 6.63 15.47 74.85 34.14 27.54 49.55 -30.54%
EPS -0.03 -1.51 0.49 38.83 5.42 2.64 5.06 -
DPS 0.00 3.50 3.00 13.00 0.00 0.00 3.00 -
NAPS 1.78 1.75 1.81 1.58 0.92 0.81 1.61 1.68%
Adjusted Per Share Value based on latest NOSH - 2,720,616
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 5.26 6.46 14.99 71.22 16.44 13.28 12.02 -12.85%
EPS -0.03 -1.47 0.48 36.95 2.61 1.27 1.23 -
DPS 0.00 3.41 2.91 12.37 0.00 0.00 0.73 -
NAPS 1.6855 1.7048 1.7542 1.5034 0.4429 0.3904 0.3907 27.56%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.82 0.925 1.18 3.81 1.69 1.47 2.53 -
P/RPS 14.77 13.95 7.63 5.09 4.95 5.34 5.11 19.33%
P/EPS -3,079.33 -61.41 239.18 9.81 31.15 55.68 50.04 -
EY -0.03 -1.63 0.42 10.19 3.21 1.80 2.00 -
DY 0.00 3.78 2.54 3.41 0.00 0.00 1.19 -
P/NAPS 0.46 0.53 0.65 2.41 1.84 1.81 1.57 -18.48%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 28/05/24 18/05/23 25/05/22 05/05/21 20/05/20 14/05/19 28/05/18 -
Price 0.92 0.995 1.03 5.57 4.59 1.48 3.23 -
P/RPS 16.57 15.01 6.66 7.44 13.44 5.37 6.52 16.80%
P/EPS -3,454.86 -66.06 208.77 14.34 84.61 56.06 63.89 -
EY -0.03 -1.51 0.48 6.97 1.18 1.78 1.57 -
DY 0.00 3.52 2.91 2.33 0.00 0.00 0.93 -
P/NAPS 0.52 0.57 0.57 3.53 4.99 1.83 2.01 -20.15%

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