[SUPER] QoQ TTM Result on 31-Mar-2004 [#4]

Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -22.45%
YoY- -10.93%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 112,871 110,546 103,707 97,540 91,290 85,768 80,969 24.66%
PBT 4,907 4,070 2,125 -391 -772 -1,982 -2,051 -
Tax -2,550 -2,570 -2,106 -1,720 -952 -739 -958 91.49%
NP 2,357 1,500 19 -2,111 -1,724 -2,721 -3,009 -
-
NP to SH 2,357 1,500 19 -2,111 -1,724 -2,721 -3,009 -
-
Tax Rate 51.97% 63.14% 99.11% - - - - -
Total Cost 110,514 109,046 103,688 99,651 93,014 88,489 83,978 19.98%
-
Net Worth 50,940 50,930 48,118 35,000 41,001 41,902 42,184 13.33%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 50,940 50,930 48,118 35,000 41,001 41,902 42,184 13.33%
NOSH 41,754 41,746 41,842 31,250 19,903 19,953 19,898 63.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.09% 1.36% 0.02% -2.16% -1.89% -3.17% -3.72% -
ROE 4.63% 2.95% 0.04% -6.03% -4.20% -6.49% -7.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 270.32 264.81 247.85 312.13 458.66 429.84 406.91 -23.77%
EPS 5.64 3.59 0.05 -6.76 -8.66 -13.64 -15.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.15 1.12 2.06 2.10 2.12 -30.69%
Adjusted Per Share Value based on latest NOSH - 31,250
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 270.73 265.16 248.75 233.96 218.97 205.72 194.21 24.66%
EPS 5.65 3.60 0.05 -5.06 -4.14 -6.53 -7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2219 1.2216 1.1542 0.8395 0.9835 1.0051 1.0118 13.33%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.75 0.74 0.69 0.98 2.27 1.67 1.70 -
P/RPS 0.28 0.28 0.28 0.31 0.49 0.39 0.42 -23.59%
P/EPS 13.29 20.59 1,519.53 -14.51 -26.21 -12.25 -11.24 -
EY 7.53 4.86 0.07 -6.89 -3.82 -8.17 -8.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.60 0.88 1.10 0.80 0.80 -16.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 24/08/04 28/05/04 25/02/04 18/11/03 29/08/03 -
Price 0.70 0.75 0.65 0.72 1.04 2.13 1.76 -
P/RPS 0.26 0.28 0.26 0.23 0.23 0.50 0.43 -28.38%
P/EPS 12.40 20.87 1,431.44 -10.66 -12.01 -15.62 -11.64 -
EY 8.06 4.79 0.07 -9.38 -8.33 -6.40 -8.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.57 0.64 0.50 1.01 0.83 -22.07%

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