[SUPER] QoQ TTM Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- 37.97%
YoY- -269.61%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 91,290 85,768 80,969 78,253 77,085 75,833 73,743 15.24%
PBT -772 -1,982 -2,051 -943 -1,283 279 1,209 -
Tax -952 -739 -958 -960 -1,785 -1,698 -1,696 -31.88%
NP -1,724 -2,721 -3,009 -1,903 -3,068 -1,419 -487 131.74%
-
NP to SH -1,724 -2,721 -3,009 -1,903 -3,068 -1,419 -487 131.74%
-
Tax Rate - - - - - 608.60% 140.28% -
Total Cost 93,014 88,489 83,978 80,156 80,153 77,252 74,230 16.18%
-
Net Worth 41,001 41,902 42,184 43,824 43,385 45,011 45,599 -6.82%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 41,001 41,902 42,184 43,824 43,385 45,011 45,599 -6.82%
NOSH 19,903 19,953 19,898 19,920 19,901 19,916 20,000 -0.32%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -1.89% -3.17% -3.72% -2.43% -3.98% -1.87% -0.66% -
ROE -4.20% -6.49% -7.13% -4.34% -7.07% -3.15% -1.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 458.66 429.84 406.91 392.83 387.33 380.75 368.72 15.61%
EPS -8.66 -13.64 -15.12 -9.55 -15.42 -7.12 -2.44 132.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.10 2.12 2.20 2.18 2.26 2.28 -6.52%
Adjusted Per Share Value based on latest NOSH - 19,920
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 218.97 205.72 194.21 187.70 184.90 181.89 176.88 15.24%
EPS -4.14 -6.53 -7.22 -4.56 -7.36 -3.40 -1.17 131.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9835 1.0051 1.0118 1.0512 1.0406 1.0797 1.0938 -6.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.27 1.67 1.70 1.38 1.51 1.80 2.03 -
P/RPS 0.49 0.39 0.42 0.35 0.39 0.47 0.55 -7.39%
P/EPS -26.21 -12.25 -11.24 -14.45 -9.80 -25.26 -83.37 -53.66%
EY -3.82 -8.17 -8.90 -6.92 -10.21 -3.96 -1.20 115.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.80 0.80 0.63 0.69 0.80 0.89 15.12%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 29/08/03 30/05/03 28/02/03 27/11/02 29/08/02 -
Price 1.04 2.13 1.76 1.37 1.50 1.62 1.90 -
P/RPS 0.23 0.50 0.43 0.35 0.39 0.43 0.52 -41.86%
P/EPS -12.01 -15.62 -11.64 -14.34 -9.73 -22.74 -78.03 -71.18%
EY -8.33 -6.40 -8.59 -6.97 -10.28 -4.40 -1.28 247.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 1.01 0.83 0.62 0.69 0.72 0.83 -28.60%

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