[SUPERMX] YoY TTM Result on 30-Sep-2001 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
20-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -26.35%
YoY- 132.19%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 192,993 125,282 74,583 64,848 17,247 82.82%
PBT 28,899 15,952 9,465 2,354 1,856 98.55%
Tax -4,263 -776 -630 1,238 -309 92.63%
NP 24,636 15,176 8,835 3,592 1,547 99.67%
-
NP to SH 24,636 15,176 8,835 3,592 1,547 99.67%
-
Tax Rate 14.75% 4.86% 6.66% -52.59% 16.65% -
Total Cost 168,357 110,106 65,748 61,256 15,700 80.88%
-
Net Worth 130,911 53,819 69,971 64,473 23,197 54.08%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 753 - -
Div Payout % - - - 20.97% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 130,911 53,819 69,971 64,473 23,197 54.08%
NOSH 80,809 53,819 39,983 40,045 14,498 53.60%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.77% 12.11% 11.85% 5.54% 8.97% -
ROE 18.82% 28.20% 12.63% 5.57% 6.67% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 238.82 232.78 186.53 161.94 118.96 19.01%
EPS 30.49 28.20 22.10 8.97 10.67 29.99%
DPS 0.00 0.00 0.00 1.88 0.00 -
NAPS 1.62 1.00 1.75 1.61 1.60 0.31%
Adjusted Per Share Value based on latest NOSH - 40,045
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.56 4.90 2.92 2.54 0.68 82.52%
EPS 0.96 0.59 0.35 0.14 0.06 99.90%
DPS 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0512 0.0211 0.0274 0.0252 0.0091 53.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.00 0.64 0.40 0.30 0.50 -
P/RPS 0.42 0.27 0.21 0.19 0.42 0.00%
P/EPS 3.28 2.27 1.81 3.34 4.69 -8.54%
EY 30.49 44.06 55.24 29.90 21.34 9.32%
DY 0.00 0.00 0.00 6.27 0.00 -
P/NAPS 0.62 0.64 0.23 0.19 0.31 18.90%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 23/11/04 06/01/04 13/11/02 20/11/01 - -
Price 1.14 0.91 0.41 0.63 0.00 -
P/RPS 0.48 0.39 0.22 0.39 0.00 -
P/EPS 3.74 3.23 1.86 7.02 0.00 -
EY 26.74 30.99 53.89 14.24 0.00 -
DY 0.00 0.00 0.00 2.99 0.00 -
P/NAPS 0.70 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