[SUPER] QoQ Quarter Result on 30-Sep-2009 [#2]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -39.25%
YoY- -67.03%
Quarter Report
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 34,261 30,624 31,606 31,277 28,692 26,874 32,223 4.18%
PBT 2,812 1,235 4,912 1,824 1,333 -218 1,531 50.14%
Tax -700 132 640 -997 -369 -291 -403 44.64%
NP 2,112 1,367 5,552 827 964 -509 1,128 52.08%
-
NP to SH 1,910 1,214 5,265 483 795 -658 689 97.70%
-
Tax Rate 24.89% -10.69% -13.03% 54.66% 27.68% - 26.32% -
Total Cost 32,149 29,257 26,054 30,450 27,728 27,383 31,095 2.25%
-
Net Worth 69,378 41,866 66,910 62,040 61,926 60,584 60,966 9.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 1,255 - - - 417 - -
Div Payout % - 103.46% - - - 0.00% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 69,378 41,866 66,910 62,040 61,926 60,584 60,966 9.02%
NOSH 41,794 41,866 41,818 41,637 41,842 41,782 41,757 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.16% 4.46% 17.57% 2.64% 3.36% -1.89% 3.50% -
ROE 2.75% 2.90% 7.87% 0.78% 1.28% -1.09% 1.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.98 73.15 75.58 75.12 68.57 64.32 77.17 4.12%
EPS 4.57 2.90 12.59 1.16 1.90 -1.57 1.65 97.59%
DPS 0.00 3.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.66 1.00 1.60 1.49 1.48 1.45 1.46 8.96%
Adjusted Per Share Value based on latest NOSH - 41,637
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 82.18 73.45 75.81 75.02 68.82 64.46 77.29 4.18%
EPS 4.58 2.91 12.63 1.16 1.91 -1.58 1.65 97.87%
DPS 0.00 3.01 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.6641 1.0042 1.6049 1.4881 1.4854 1.4532 1.4623 9.02%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.65 0.60 0.65 0.64 0.56 0.55 0.60 -
P/RPS 0.79 0.82 0.86 0.85 0.82 0.86 0.78 0.85%
P/EPS 14.22 20.69 5.16 55.17 29.47 -34.92 36.36 -46.61%
EY 7.03 4.83 19.37 1.81 3.39 -2.86 2.75 87.28%
DY 0.00 5.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.39 0.60 0.41 0.43 0.38 0.38 0.41 -3.28%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 12/02/10 24/11/09 25/08/09 26/05/09 24/02/09 -
Price 0.78 0.63 0.65 0.60 0.69 0.55 0.58 -
P/RPS 0.95 0.86 0.86 0.80 1.01 0.86 0.75 17.11%
P/EPS 17.07 21.73 5.16 51.72 36.32 -34.92 35.15 -38.29%
EY 5.86 4.60 19.37 1.93 2.75 -2.86 2.84 62.29%
DY 0.00 4.76 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 0.47 0.63 0.41 0.40 0.47 0.38 0.40 11.38%

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