[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2000 [#1]

Announcement Date
24-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Jun-2000 [#1]
Profit Trend
QoQ- -37.37%
YoY--%
View:
Show?
Cumulative Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 81,803 61,249 41,129 20,114 66,197 48,020 30,302 -1.00%
PBT 8,943 7,424 5,141 2,088 4,110 2,707 1,863 -1.57%
Tax -2,303 -2,179 -1,425 -563 -1,675 -1,349 -1,031 -0.81%
NP 6,640 5,245 3,716 1,525 2,435 1,358 832 -2.08%
-
NP to SH 6,640 5,245 3,716 1,525 2,435 1,358 832 -2.08%
-
Tax Rate 25.75% 29.35% 27.72% 26.96% 40.75% 49.83% 55.34% -
Total Cost 75,163 56,004 37,413 18,589 63,762 46,662 29,470 -0.94%
-
Net Worth 44,332 43,011 41,421 39,219 37,922 36,745 0 -100.00%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 44,332 43,011 41,421 39,219 37,922 36,745 0 -100.00%
NOSH 19,880 19,912 19,914 19,908 19,959 19,970 10,500 -0.64%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 8.12% 8.56% 9.03% 7.58% 3.68% 2.83% 2.75% -
ROE 14.98% 12.19% 8.97% 3.89% 6.42% 3.70% 0.00% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 411.48 307.59 206.53 101.03 331.66 240.45 288.59 -0.35%
EPS 33.40 26.34 18.66 7.66 12.20 6.80 4.18 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.23 2.16 2.08 1.97 1.90 1.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,908
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 196.21 146.91 98.65 48.25 158.78 115.18 72.68 -1.00%
EPS 15.93 12.58 8.91 3.66 5.84 3.26 2.00 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0634 1.0317 0.9935 0.9407 0.9096 0.8814 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - - -
Price 1.37 1.80 1.95 2.22 3.20 0.00 0.00 -
P/RPS 0.33 0.59 0.94 2.20 0.96 0.00 0.00 -100.00%
P/EPS 4.10 6.83 10.45 28.98 26.23 0.00 0.00 -100.00%
EY 24.38 14.63 9.57 3.45 3.81 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.83 0.94 1.13 1.68 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/05/01 23/02/01 29/11/00 24/08/00 22/05/00 15/03/00 17/11/99 -
Price 1.45 1.59 1.90 2.20 2.98 3.08 0.00 -
P/RPS 0.35 0.52 0.92 2.18 0.90 1.28 0.00 -100.00%
P/EPS 4.34 6.04 10.18 28.72 24.43 45.29 0.00 -100.00%
EY 23.03 16.57 9.82 3.48 4.09 2.21 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.74 0.91 1.12 1.57 1.67 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