[SUPER] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 18.58%
YoY- 6.9%
Quarter Report
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 59,969 28,692 143,474 116,600 84,377 38,815 124,673 -38.58%
PBT 3,156 1,333 10,175 10,393 8,862 4,016 12,291 -59.56%
Tax -1,365 -369 -3,871 -3,580 -3,177 -761 -5,649 -61.17%
NP 1,791 964 6,304 6,813 5,685 3,255 6,642 -58.22%
-
NP to SH 1,278 795 3,739 4,397 3,708 2,243 4,934 -59.33%
-
Tax Rate 43.25% 27.68% 38.04% 34.45% 35.85% 18.95% 45.96% -
Total Cost 58,178 27,728 137,170 109,787 78,692 35,560 118,031 -37.57%
-
Net Worth 62,229 61,926 61,446 61,023 61,033 59,004 56,028 7.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 418 - - - 1,254 -
Div Payout % - - 11.18% - - - 25.42% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 62,229 61,926 61,446 61,023 61,033 59,004 56,028 7.24%
NOSH 41,764 41,842 41,800 41,796 41,803 41,847 41,812 -0.07%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.99% 3.36% 4.39% 5.84% 6.74% 8.39% 5.33% -
ROE 2.05% 1.28% 6.09% 7.21% 6.08% 3.80% 8.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 143.59 68.57 343.24 278.97 201.84 92.75 298.17 -38.53%
EPS 3.06 1.90 8.94 10.52 8.87 5.36 11.80 -59.30%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.49 1.48 1.47 1.46 1.46 1.41 1.34 7.32%
Adjusted Per Share Value based on latest NOSH - 41,757
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 143.84 68.82 344.14 279.68 202.39 93.10 299.04 -38.58%
EPS 3.07 1.91 8.97 10.55 8.89 5.38 11.83 -59.28%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.01 -
NAPS 1.4926 1.4854 1.4738 1.4637 1.464 1.4153 1.3439 7.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.64 0.56 0.55 0.60 0.68 0.60 0.55 -
P/RPS 0.45 0.82 0.16 0.22 0.34 0.65 0.18 84.09%
P/EPS 20.92 29.47 6.15 5.70 7.67 11.19 4.66 171.88%
EY 4.78 3.39 16.26 17.53 13.04 8.93 21.46 -63.22%
DY 0.00 0.00 1.82 0.00 0.00 0.00 5.45 -
P/NAPS 0.43 0.38 0.37 0.41 0.47 0.43 0.41 3.22%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 24/02/09 25/11/08 26/08/08 27/05/08 -
Price 0.60 0.69 0.55 0.58 0.59 0.62 0.58 -
P/RPS 0.42 1.01 0.16 0.21 0.29 0.67 0.19 69.61%
P/EPS 19.61 36.32 6.15 5.51 6.65 11.57 4.92 151.17%
EY 5.10 2.75 16.26 18.14 15.03 8.65 20.35 -60.21%
DY 0.00 0.00 1.82 0.00 0.00 0.00 5.17 -
P/NAPS 0.40 0.47 0.37 0.40 0.40 0.44 0.43 -4.70%

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