[SUPER] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -78.74%
YoY- -64.56%
Quarter Report
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 122,199 91,575 59,969 28,692 143,474 116,600 84,377 28.03%
PBT 9,973 8,068 3,156 1,333 10,175 10,393 8,862 8.20%
Tax -1,263 -725 -1,365 -369 -3,871 -3,580 -3,177 -45.96%
NP 8,710 7,343 1,791 964 6,304 6,813 5,685 32.93%
-
NP to SH 7,757 6,543 1,278 795 3,739 4,397 3,708 63.64%
-
Tax Rate 12.66% 8.99% 43.25% 27.68% 38.04% 34.45% 35.85% -
Total Cost 113,489 84,232 58,178 27,728 137,170 109,787 78,692 27.67%
-
Net Worth 67,744 66,893 62,229 61,926 61,446 61,023 61,033 7.20%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,254 - - - 418 - - -
Div Payout % 16.17% - - - 11.18% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 67,744 66,893 62,229 61,926 61,446 61,023 61,033 7.20%
NOSH 41,817 41,808 41,764 41,842 41,800 41,796 41,803 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.13% 8.02% 2.99% 3.36% 4.39% 5.84% 6.74% -
ROE 11.45% 9.78% 2.05% 1.28% 6.09% 7.21% 6.08% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 292.22 219.04 143.59 68.57 343.24 278.97 201.84 28.00%
EPS 18.55 15.65 3.06 1.90 8.94 10.52 8.87 63.60%
DPS 3.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.62 1.60 1.49 1.48 1.47 1.46 1.46 7.18%
Adjusted Per Share Value based on latest NOSH - 41,842
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 293.11 219.65 143.84 68.82 344.14 279.68 202.39 28.03%
EPS 18.61 15.69 3.07 1.91 8.97 10.55 8.89 63.71%
DPS 3.01 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.6249 1.6045 1.4926 1.4854 1.4738 1.4637 1.464 7.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.60 0.65 0.64 0.56 0.55 0.60 0.68 -
P/RPS 0.21 0.30 0.45 0.82 0.16 0.22 0.34 -27.49%
P/EPS 3.23 4.15 20.92 29.47 6.15 5.70 7.67 -43.84%
EY 30.92 24.08 4.78 3.39 16.26 17.53 13.04 77.91%
DY 5.00 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.37 0.41 0.43 0.38 0.37 0.41 0.47 -14.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 12/02/10 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 -
Price 0.63 0.65 0.60 0.69 0.55 0.58 0.59 -
P/RPS 0.22 0.30 0.42 1.01 0.16 0.21 0.29 -16.83%
P/EPS 3.40 4.15 19.61 36.32 6.15 5.51 6.65 -36.08%
EY 29.44 24.08 5.10 2.75 16.26 18.14 15.03 56.61%
DY 4.76 0.00 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 0.39 0.41 0.40 0.47 0.37 0.40 0.40 -1.67%

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