[SUPER] QoQ Annualized Quarter Result on 31-Mar-2006 [#4]

Announcement Date
16-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 185.69%
YoY- -37.75%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 96,388 110,676 104,876 111,378 116,164 118,130 117,720 -12.44%
PBT 4,750 3,500 1,432 711 1,401 1,762 144 922.00%
Tax -2,893 -1,112 -996 598 -842 -1,108 -780 139.03%
NP 1,857 2,388 436 1,309 558 654 -636 -
-
NP to SH 1,916 2,370 976 1,497 524 1,416 -504 -
-
Tax Rate 60.91% 31.77% 69.55% -84.11% 60.10% 62.88% 541.67% -
Total Cost 94,530 108,288 104,440 110,069 115,605 117,476 118,356 -13.88%
-
Net Worth 50,998 51,922 50,482 50,531 55,605 50,272 49,559 1.92%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - 626 - - - -
Div Payout % - - - 41.85% - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 50,998 51,922 50,482 50,531 55,605 50,272 49,559 1.92%
NOSH 41,802 41,872 42,068 41,761 41,808 41,893 41,999 -0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 1.93% 2.16% 0.42% 1.18% 0.48% 0.55% -0.54% -
ROE 3.76% 4.56% 1.93% 2.96% 0.94% 2.82% -1.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 230.58 264.31 249.30 266.70 277.85 281.98 280.29 -12.17%
EPS 4.59 5.66 2.32 3.58 1.25 3.38 -1.20 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.22 1.24 1.20 1.21 1.33 1.20 1.18 2.24%
Adjusted Per Share Value based on latest NOSH - 41,746
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 231.20 265.47 251.56 267.15 278.63 283.35 282.36 -12.44%
EPS 4.60 5.68 2.34 3.59 1.26 3.40 -1.21 -
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 1.2233 1.2454 1.2109 1.2121 1.3338 1.2058 1.1887 1.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.57 0.48 0.47 0.45 0.49 0.57 0.58 -
P/RPS 0.25 0.18 0.19 0.17 0.18 0.20 0.21 12.29%
P/EPS 12.44 8.48 20.26 12.55 39.10 16.86 -48.33 -
EY 8.04 11.79 4.94 7.97 2.56 5.93 -2.07 -
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.39 0.37 0.37 0.47 0.49 -2.73%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 16/06/06 28/02/06 28/11/05 29/08/05 -
Price 0.64 0.65 0.43 0.50 0.50 0.46 0.57 -
P/RPS 0.28 0.25 0.17 0.19 0.18 0.16 0.20 25.06%
P/EPS 13.96 11.48 18.53 13.95 39.89 13.61 -47.50 -
EY 7.16 8.71 5.40 7.17 2.51 7.35 -2.11 -
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.52 0.36 0.41 0.38 0.38 0.48 5.46%

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