[SUPERMX] YoY TTM Result on 30-Sep-2000 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
30-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 125,282 74,583 64,848 17,247 93.66%
PBT 15,952 9,465 2,354 1,856 104.83%
Tax -776 -630 1,238 -309 35.92%
NP 15,176 8,835 3,592 1,547 114.06%
-
NP to SH 15,176 8,835 3,592 1,547 114.06%
-
Tax Rate 4.86% 6.66% -52.59% 16.65% -
Total Cost 110,106 65,748 61,256 15,700 91.41%
-
Net Worth 53,819 69,971 64,473 23,197 32.38%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 753 - -
Div Payout % - - 20.97% - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 53,819 69,971 64,473 23,197 32.38%
NOSH 53,819 39,983 40,045 14,498 54.83%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.11% 11.85% 5.54% 8.97% -
ROE 28.20% 12.63% 5.57% 6.67% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 232.78 186.53 161.94 118.96 25.07%
EPS 28.20 22.10 8.97 10.67 38.25%
DPS 0.00 0.00 1.88 0.00 -
NAPS 1.00 1.75 1.61 1.60 -14.50%
Adjusted Per Share Value based on latest NOSH - 14,498
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 4.90 2.92 2.54 0.68 93.15%
EPS 0.59 0.35 0.14 0.06 114.23%
DPS 0.00 0.00 0.03 0.00 -
NAPS 0.0211 0.0274 0.0252 0.0091 32.35%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.64 0.40 0.30 0.50 -
P/RPS 0.27 0.21 0.19 0.42 -13.69%
P/EPS 2.27 1.81 3.34 4.69 -21.48%
EY 44.06 55.24 29.90 21.34 27.33%
DY 0.00 0.00 6.27 0.00 -
P/NAPS 0.64 0.23 0.19 0.31 27.33%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 06/01/04 13/11/02 20/11/01 - -
Price 0.91 0.41 0.63 0.00 -
P/RPS 0.39 0.22 0.39 0.00 -
P/EPS 3.23 1.86 7.02 0.00 -
EY 30.99 53.89 14.24 0.00 -
DY 0.00 0.00 2.99 0.00 -
P/NAPS 0.91 0.23 0.39 0.00 -

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