[SUPER] QoQ TTM Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -58.12%
YoY- -517.86%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 97,540 91,290 85,768 80,969 78,253 77,085 75,833 18.25%
PBT -391 -772 -1,982 -2,051 -943 -1,283 279 -
Tax -1,720 -952 -739 -958 -960 -1,785 -1,698 0.86%
NP -2,111 -1,724 -2,721 -3,009 -1,903 -3,068 -1,419 30.28%
-
NP to SH -2,111 -1,724 -2,721 -3,009 -1,903 -3,068 -1,419 30.28%
-
Tax Rate - - - - - - 608.60% -
Total Cost 99,651 93,014 88,489 83,978 80,156 80,153 77,252 18.48%
-
Net Worth 35,000 41,001 41,902 42,184 43,824 43,385 45,011 -15.42%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 35,000 41,001 41,902 42,184 43,824 43,385 45,011 -15.42%
NOSH 31,250 19,903 19,953 19,898 19,920 19,901 19,916 34.99%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -2.16% -1.89% -3.17% -3.72% -2.43% -3.98% -1.87% -
ROE -6.03% -4.20% -6.49% -7.13% -4.34% -7.07% -3.15% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 312.13 458.66 429.84 406.91 392.83 387.33 380.75 -12.39%
EPS -6.76 -8.66 -13.64 -15.12 -9.55 -15.42 -7.12 -3.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 2.06 2.10 2.12 2.20 2.18 2.26 -37.34%
Adjusted Per Share Value based on latest NOSH - 19,898
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 233.96 218.97 205.72 194.21 187.70 184.90 181.89 18.25%
EPS -5.06 -4.14 -6.53 -7.22 -4.56 -7.36 -3.40 30.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8395 0.9835 1.0051 1.0118 1.0512 1.0406 1.0797 -15.43%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.98 2.27 1.67 1.70 1.38 1.51 1.80 -
P/RPS 0.31 0.49 0.39 0.42 0.35 0.39 0.47 -24.20%
P/EPS -14.51 -26.21 -12.25 -11.24 -14.45 -9.80 -25.26 -30.87%
EY -6.89 -3.82 -8.17 -8.90 -6.92 -10.21 -3.96 44.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.10 0.80 0.80 0.63 0.69 0.80 6.55%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 25/02/04 18/11/03 29/08/03 30/05/03 28/02/03 27/11/02 -
Price 0.72 1.04 2.13 1.76 1.37 1.50 1.62 -
P/RPS 0.23 0.23 0.50 0.43 0.35 0.39 0.43 -34.08%
P/EPS -10.66 -12.01 -15.62 -11.64 -14.34 -9.73 -22.74 -39.62%
EY -9.38 -8.33 -6.40 -8.59 -6.97 -10.28 -4.40 65.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.50 1.01 0.83 0.62 0.69 0.72 -7.54%

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