[SUPER] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -32.08%
YoY- -65.93%
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 80,150 77,640 74,548 75,472 77,578 80,856 81,803 -1.35%
PBT 140 1,180 3,068 4,065 5,722 8,620 8,943 -93.72%
Tax -1,714 -1,180 -1,937 -1,682 -2,214 -2,464 -2,303 -17.85%
NP -1,574 0 1,131 2,382 3,508 6,156 6,640 -
-
NP to SH -1,574 -280 1,131 2,382 3,508 6,156 6,640 -
-
Tax Rate 1,224.29% 100.00% 63.14% 41.38% 38.69% 28.58% 25.75% -
Total Cost 81,724 77,640 73,417 73,089 74,070 74,700 75,163 5.73%
-
Net Worth 45,028 45,599 45,598 45,968 46,189 45,990 44,332 1.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 45,028 45,599 45,598 45,968 46,189 45,990 44,332 1.04%
NOSH 19,924 20,000 19,911 19,899 19,909 19,909 19,880 0.14%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -1.96% 0.00% 1.52% 3.16% 4.52% 7.61% 8.12% -
ROE -3.50% -0.61% 2.48% 5.18% 7.59% 13.39% 14.98% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 402.28 388.20 374.39 379.26 389.66 406.12 411.48 -1.49%
EPS -7.90 -1.40 5.68 11.97 17.62 30.92 33.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.28 2.29 2.31 2.32 2.31 2.23 0.89%
Adjusted Per Share Value based on latest NOSH - 19,411
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 192.25 186.23 178.81 181.03 186.08 193.94 196.21 -1.34%
EPS -3.78 -0.67 2.71 5.72 8.41 14.77 15.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0801 1.0938 1.0937 1.1026 1.1079 1.1031 1.0634 1.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.80 2.03 2.29 2.06 1.60 1.47 1.37 -
P/RPS 0.45 0.52 0.61 0.54 0.41 0.36 0.33 22.94%
P/EPS -22.78 -145.00 40.32 17.20 9.08 4.75 4.10 -
EY -4.39 -0.69 2.48 5.81 11.01 21.03 24.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 1.00 0.89 0.69 0.64 0.61 19.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 29/05/02 27/02/02 06/12/01 23/08/01 30/05/01 -
Price 1.62 1.90 2.25 2.00 2.14 1.70 1.45 -
P/RPS 0.40 0.49 0.60 0.53 0.55 0.42 0.35 9.30%
P/EPS -20.51 -135.71 39.61 16.70 12.15 5.50 4.34 -
EY -4.88 -0.74 2.52 5.99 8.23 18.19 23.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.98 0.87 0.92 0.74 0.65 7.04%

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