[SUPERMX] YoY TTM Result on 31-Dec-2000 [#4]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
01-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 58.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 141,163 84,604 68,326 44,613 46.80%
PBT 20,041 9,509 4,702 3,318 82.11%
Tax -2,661 -298 -468 2,561 -
NP 17,380 9,211 4,234 5,879 43.52%
-
NP to SH 17,380 9,211 4,234 5,879 43.52%
-
Tax Rate 13.28% 3.13% 9.95% -77.19% -
Total Cost 123,783 75,393 64,092 38,734 47.29%
-
Net Worth 60,404 39,978 66,799 33,693 21.48%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 753 -
Div Payout % - - - 12.81% -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 60,404 39,978 66,799 33,693 21.48%
NOSH 60,404 39,978 40,000 20,927 42.38%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 12.31% 10.89% 6.20% 13.18% -
ROE 28.77% 23.04% 6.34% 17.45% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 233.70 211.62 170.82 213.18 3.11%
EPS 28.77 23.04 10.59 28.09 0.80%
DPS 0.00 0.00 0.00 3.60 -
NAPS 1.00 1.00 1.67 1.61 -14.67%
Adjusted Per Share Value based on latest NOSH - 20,927
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.19 3.11 2.51 1.64 46.81%
EPS 0.64 0.34 0.16 0.22 42.75%
DPS 0.00 0.00 0.00 0.03 -
NAPS 0.0222 0.0147 0.0246 0.0124 21.42%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.88 0.42 0.64 0.38 -
P/RPS 0.38 0.20 0.37 0.18 28.28%
P/EPS 3.06 1.82 6.05 1.35 31.35%
EY 32.70 54.86 16.54 73.93 -23.80%
DY 0.00 0.00 0.00 9.47 -
P/NAPS 0.88 0.42 0.38 0.24 54.20%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 18/02/04 24/02/03 15/02/02 - -
Price 1.12 0.41 0.47 0.00 -
P/RPS 0.48 0.19 0.28 0.00 -
P/EPS 3.89 1.78 4.44 0.00 -
EY 25.69 56.19 22.52 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.41 0.28 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