[SUPER] QoQ Quarter Result on 31-Mar-2002 [#4]

Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -2087.88%
YoY- -147.03%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 19,068 20,665 19,410 17,944 17,816 18,575 20,214 -3.80%
PBT -1,374 -224 295 19 188 706 2,155 -
Tax -242 -493 -295 -19 -155 -491 -616 -46.26%
NP -1,616 -717 0 0 33 215 1,539 -
-
NP to SH -1,616 -717 -70 -656 33 215 1,539 -
-
Tax Rate - - 100.00% 100.00% 82.45% 69.55% 28.58% -
Total Cost 20,684 21,382 19,410 17,944 17,783 18,360 18,675 7.02%
-
Net Worth 43,385 45,011 45,599 45,660 44,841 46,185 45,990 -3.80%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 43,385 45,011 45,599 45,660 44,841 46,185 45,990 -3.80%
NOSH 19,901 19,916 20,000 19,939 19,411 19,907 19,909 -0.02%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -8.47% -3.47% 0.00% 0.00% 0.19% 1.16% 7.61% -
ROE -3.72% -1.59% -0.15% -1.44% 0.07% 0.47% 3.35% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 95.81 103.76 97.05 89.99 91.78 93.31 101.53 -3.78%
EPS -8.12 -3.60 -0.35 -3.29 0.17 1.08 7.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.26 2.28 2.29 2.31 2.32 2.31 -3.77%
Adjusted Per Share Value based on latest NOSH - 19,939
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 45.74 49.57 46.56 43.04 42.73 44.55 48.49 -3.80%
EPS -3.88 -1.72 -0.17 -1.57 0.08 0.52 3.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0406 1.0797 1.0938 1.0952 1.0756 1.1078 1.1031 -3.80%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.51 1.80 2.03 2.29 2.06 1.60 1.47 -
P/RPS 1.58 1.73 2.09 2.54 2.24 1.71 1.45 5.87%
P/EPS -18.60 -50.00 -580.00 -69.60 1,211.76 148.15 19.02 -
EY -5.38 -2.00 -0.17 -1.44 0.08 0.68 5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.89 1.00 0.89 0.69 0.64 5.12%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 27/11/02 29/08/02 29/05/02 27/02/02 06/12/01 23/08/01 -
Price 1.50 1.62 1.90 2.25 2.00 2.14 1.70 -
P/RPS 1.57 1.56 1.96 2.50 2.18 2.29 1.67 -4.02%
P/EPS -18.47 -45.00 -542.86 -68.39 1,176.47 198.15 21.99 -
EY -5.41 -2.22 -0.18 -1.46 0.09 0.50 4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.72 0.83 0.98 0.87 0.92 0.74 -4.54%

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