[SUPER] QoQ Annualized Quarter Result on 30-Sep-2000 [#2]

Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- 21.84%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 80,856 81,803 81,665 82,258 80,456 66,197 64,026 -0.23%
PBT 8,620 8,943 9,898 10,282 8,352 4,110 3,609 -0.87%
Tax -2,464 -2,303 -2,905 -2,850 -2,252 -1,675 -1,798 -0.31%
NP 6,156 6,640 6,993 7,432 6,100 2,435 1,810 -1.23%
-
NP to SH 6,156 6,640 6,993 7,432 6,100 2,435 1,810 -1.23%
-
Tax Rate 28.58% 25.75% 29.35% 27.72% 26.96% 40.75% 49.82% -
Total Cost 74,700 75,163 74,672 74,826 74,356 63,762 62,216 -0.18%
-
Net Worth 45,990 44,332 43,011 41,421 39,219 37,922 36,745 -0.22%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 45,990 44,332 43,011 41,421 39,219 37,922 36,745 -0.22%
NOSH 19,909 19,880 19,912 19,914 19,908 19,959 19,970 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 7.61% 8.12% 8.56% 9.03% 7.58% 3.68% 2.83% -
ROE 13.39% 14.98% 16.26% 17.94% 15.55% 6.42% 4.93% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 406.12 411.48 410.12 413.06 404.13 331.66 320.60 -0.23%
EPS 30.92 33.40 35.12 37.32 30.64 12.20 9.07 -1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.31 2.23 2.16 2.08 1.97 1.90 1.84 -0.23%
Adjusted Per Share Value based on latest NOSH - 19,918
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 193.94 196.21 195.88 197.30 192.98 158.78 153.57 -0.23%
EPS 14.77 15.93 16.77 17.83 14.63 5.84 4.34 -1.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1031 1.0634 1.0317 0.9935 0.9407 0.9096 0.8814 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.47 1.37 1.80 1.95 2.22 3.20 0.00 -
P/RPS 0.36 0.33 0.44 0.47 0.55 0.96 0.00 -100.00%
P/EPS 4.75 4.10 5.13 5.23 7.25 26.23 0.00 -100.00%
EY 21.03 24.38 19.51 19.14 13.80 3.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.83 0.94 1.13 1.68 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 30/05/01 23/02/01 29/11/00 24/08/00 22/05/00 15/03/00 -
Price 1.70 1.45 1.59 1.90 2.20 2.98 3.08 -
P/RPS 0.42 0.35 0.39 0.46 0.54 0.90 0.96 0.84%
P/EPS 5.50 4.34 4.53 5.09 7.18 24.43 33.97 1.86%
EY 18.19 23.03 22.09 19.64 13.93 4.09 2.94 -1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.65 0.74 0.91 1.12 1.57 1.67 0.82%

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