[SUPER] QoQ Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -7.29%
YoY- 0.92%
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 74,548 75,472 77,578 80,856 81,803 81,665 82,258 -6.35%
PBT 3,068 4,065 5,722 8,620 8,943 9,898 10,282 -55.37%
Tax -1,937 -1,682 -2,214 -2,464 -2,303 -2,905 -2,850 -22.71%
NP 1,131 2,382 3,508 6,156 6,640 6,993 7,432 -71.52%
-
NP to SH 1,131 2,382 3,508 6,156 6,640 6,993 7,432 -71.52%
-
Tax Rate 63.14% 41.38% 38.69% 28.58% 25.75% 29.35% 27.72% -
Total Cost 73,417 73,089 74,070 74,700 75,163 74,672 74,826 -1.26%
-
Net Worth 45,598 45,968 46,189 45,990 44,332 43,011 41,421 6.62%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 45,598 45,968 46,189 45,990 44,332 43,011 41,421 6.62%
NOSH 19,911 19,899 19,909 19,909 19,880 19,912 19,914 -0.01%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 1.52% 3.16% 4.52% 7.61% 8.12% 8.56% 9.03% -
ROE 2.48% 5.18% 7.59% 13.39% 14.98% 16.26% 17.94% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 374.39 379.26 389.66 406.12 411.48 410.12 413.06 -6.34%
EPS 5.68 11.97 17.62 30.92 33.40 35.12 37.32 -71.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.31 2.32 2.31 2.23 2.16 2.08 6.62%
Adjusted Per Share Value based on latest NOSH - 19,909
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 178.81 181.03 186.08 193.94 196.21 195.88 197.30 -6.35%
EPS 2.71 5.72 8.41 14.77 15.93 16.77 17.83 -71.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0937 1.1026 1.1079 1.1031 1.0634 1.0317 0.9935 6.62%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 2.29 2.06 1.60 1.47 1.37 1.80 1.95 -
P/RPS 0.61 0.54 0.41 0.36 0.33 0.44 0.47 19.00%
P/EPS 40.32 17.20 9.08 4.75 4.10 5.13 5.23 290.73%
EY 2.48 5.81 11.01 21.03 24.38 19.51 19.14 -74.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 0.69 0.64 0.61 0.83 0.94 4.21%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/05/02 27/02/02 06/12/01 23/08/01 30/05/01 23/02/01 29/11/00 -
Price 2.25 2.00 2.14 1.70 1.45 1.59 1.90 -
P/RPS 0.60 0.53 0.55 0.42 0.35 0.39 0.46 19.39%
P/EPS 39.61 16.70 12.15 5.50 4.34 4.53 5.09 293.18%
EY 2.52 5.99 8.23 18.19 23.03 22.09 19.64 -74.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.87 0.92 0.74 0.65 0.74 0.91 5.06%

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