[SUPER] QoQ TTM Result on 30-Sep-2001 [#2]

Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -29.69%
YoY- -12.03%
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 73,743 74,547 77,159 79,463 81,903 81,803 79,426 -4.84%
PBT 1,209 3,069 4,568 6,663 9,010 8,943 8,827 -73.52%
Tax -1,696 -1,947 -1,386 -1,984 -2,355 -2,302 -2,504 -22.93%
NP -487 1,122 3,182 4,679 6,655 6,641 6,323 -
-
NP to SH -487 1,122 3,182 4,679 6,655 6,641 6,323 -
-
Tax Rate 140.28% 63.44% 30.34% 29.78% 26.14% 25.74% 28.37% -
Total Cost 74,230 73,425 73,977 74,784 75,248 75,162 73,103 1.02%
-
Net Worth 45,599 45,660 44,841 46,185 45,990 44,440 43,031 3.95%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 45,599 45,660 44,841 46,185 45,990 44,440 43,031 3.95%
NOSH 20,000 19,939 19,411 19,907 19,909 19,928 19,921 0.26%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin -0.66% 1.51% 4.12% 5.89% 8.13% 8.12% 7.96% -
ROE -1.07% 2.46% 7.10% 10.13% 14.47% 14.94% 14.69% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 368.72 373.87 397.49 399.16 411.38 410.48 398.69 -5.08%
EPS -2.44 5.63 16.39 23.50 33.43 33.32 31.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.29 2.31 2.32 2.31 2.23 2.16 3.68%
Adjusted Per Share Value based on latest NOSH - 19,907
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 176.88 178.81 185.07 190.60 196.45 196.21 190.51 -4.84%
EPS -1.17 2.69 7.63 11.22 15.96 15.93 15.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0938 1.0952 1.0756 1.1078 1.1031 1.066 1.0321 3.95%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.03 2.29 2.06 1.60 1.47 1.37 1.80 -
P/RPS 0.55 0.61 0.52 0.40 0.36 0.33 0.45 14.35%
P/EPS -83.37 40.70 12.57 6.81 4.40 4.11 5.67 -
EY -1.20 2.46 7.96 14.69 22.74 24.32 17.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.00 0.89 0.69 0.64 0.61 0.83 4.77%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 27/02/02 06/12/01 23/08/01 30/05/01 23/02/01 -
Price 1.90 2.25 2.00 2.14 1.70 1.45 1.59 -
P/RPS 0.52 0.60 0.50 0.54 0.41 0.35 0.40 19.17%
P/EPS -78.03 39.99 12.20 9.10 5.09 4.35 5.01 -
EY -1.28 2.50 8.20 10.98 19.66 22.98 19.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 0.87 0.92 0.74 0.65 0.74 7.97%

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