[SUPER] QoQ Annualized Quarter Result on 30-Sep-1999 [#2]

Announcement Date
17-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-1999
Quarter
30-Sep-1999 [#2]
Profit Trend
QoQ--%
YoY- 184.9%
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 80,456 66,197 64,026 60,604 0 43,922 0 -100.00%
PBT 8,352 4,110 3,609 3,726 0 54 0 -100.00%
Tax -2,252 -1,675 -1,798 -2,062 0 -54 0 -100.00%
NP 6,100 2,435 1,810 1,664 0 0 0 -100.00%
-
NP to SH 6,100 2,435 1,810 1,664 0 -105 0 -100.00%
-
Tax Rate 26.96% 40.75% 49.82% 55.34% - 100.00% - -
Total Cost 74,356 63,762 62,216 58,940 0 43,922 0 -100.00%
-
Net Worth 39,219 37,922 36,745 0 0 18,584 0 -100.00%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 39,219 37,922 36,745 0 0 18,584 0 -100.00%
NOSH 19,908 19,959 19,970 10,500 10,500 10,500 0 -100.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 7.58% 3.68% 2.83% 2.75% 0.00% 0.00% 0.00% -
ROE 15.55% 6.42% 4.93% 0.00% 0.00% -0.56% 0.00% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 404.13 331.66 320.60 577.18 0.00 418.30 0.00 -100.00%
EPS 30.64 12.20 9.07 8.36 0.00 -1.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.90 1.84 0.00 0.00 1.77 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 0
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 192.98 158.78 153.57 145.37 0.00 105.35 0.00 -100.00%
EPS 14.63 5.84 4.34 3.99 0.00 -0.25 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9407 0.9096 0.8814 0.00 0.00 0.4458 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 2.22 3.20 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.96 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.25 26.23 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 13.80 3.81 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.68 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 24/08/00 22/05/00 15/03/00 17/11/99 - - - -
Price 2.20 2.98 3.08 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.90 0.96 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.18 24.43 33.97 0.00 0.00 0.00 0.00 -100.00%
EY 13.93 4.09 2.94 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.57 1.67 0.00 0.00 0.00 0.00 -100.00%

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