[SUPER] QoQ Annualized Quarter Result on 31-Dec-1999 [#3]

Announcement Date
15-Mar-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2000
Quarter
31-Dec-1999 [#3]
Profit Trend
QoQ- 8.81%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Revenue 82,258 80,456 66,197 64,026 60,604 0 43,922 -0.63%
PBT 10,282 8,352 4,110 3,609 3,726 0 54 -5.18%
Tax -2,850 -2,252 -1,675 -1,798 -2,062 0 -54 -3.94%
NP 7,432 6,100 2,435 1,810 1,664 0 0 -100.00%
-
NP to SH 7,432 6,100 2,435 1,810 1,664 0 -105 -
-
Tax Rate 27.72% 26.96% 40.75% 49.82% 55.34% - 100.00% -
Total Cost 74,826 74,356 63,762 62,216 58,940 0 43,922 -0.53%
-
Net Worth 41,421 39,219 37,922 36,745 0 0 18,584 -0.80%
Dividend
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Net Worth 41,421 39,219 37,922 36,745 0 0 18,584 -0.80%
NOSH 19,914 19,908 19,959 19,970 10,500 10,500 10,500 -0.64%
Ratio Analysis
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
NP Margin 9.03% 7.58% 3.68% 2.83% 2.75% 0.00% 0.00% -
ROE 17.94% 15.55% 6.42% 4.93% 0.00% 0.00% -0.56% -
Per Share
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 413.06 404.13 331.66 320.60 577.18 0.00 418.30 0.01%
EPS 37.32 30.64 12.20 9.07 8.36 0.00 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.97 1.90 1.84 0.00 0.00 1.77 -0.16%
Adjusted Per Share Value based on latest NOSH - 20,230
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
RPS 197.30 192.98 158.78 153.57 145.37 0.00 105.35 -0.63%
EPS 17.83 14.63 5.84 4.34 3.99 0.00 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9935 0.9407 0.9096 0.8814 0.00 0.00 0.4458 -0.80%
Price Multiplier on Financial Quarter End Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/09/00 30/06/00 31/03/00 - - - - -
Price 1.95 2.22 3.20 0.00 0.00 0.00 0.00 -
P/RPS 0.47 0.55 0.96 0.00 0.00 0.00 0.00 -100.00%
P/EPS 5.23 7.25 26.23 0.00 0.00 0.00 0.00 -100.00%
EY 19.14 13.80 3.81 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 0.94 1.13 1.68 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 CAGR
Date 29/11/00 24/08/00 22/05/00 15/03/00 17/11/99 - - -
Price 1.90 2.20 2.98 3.08 0.00 0.00 0.00 -
P/RPS 0.46 0.54 0.90 0.96 0.00 0.00 0.00 -100.00%
P/EPS 5.09 7.18 24.43 33.97 0.00 0.00 0.00 -100.00%
EY 19.64 13.93 4.09 2.94 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 0.91 1.12 1.57 1.67 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