[SUPERMX] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
03-Oct-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -10.07%
YoY- -85.11%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 184,854 126,620 70,086 64,004 63,666 0 -100.00%
PBT 25,106 15,994 7,906 1,240 7,972 0 -100.00%
Tax -2,580 -1,084 -706 -150 -650 0 -100.00%
NP 22,526 14,910 7,200 1,090 7,322 0 -100.00%
-
NP to SH 22,526 14,910 7,200 1,090 7,322 0 -100.00%
-
Tax Rate 10.28% 6.78% 8.93% 12.10% 8.15% - -
Total Cost 162,328 111,710 62,886 62,914 56,344 0 -100.00%
-
Net Worth 124,515 79,189 68,000 64,117 51,864 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 124,515 79,189 68,000 64,117 51,864 0 -100.00%
NOSH 80,854 39,994 40,000 40,073 33,898 0 -100.00%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 12.19% 11.78% 10.27% 1.70% 11.50% 0.00% -
ROE 18.09% 18.83% 10.59% 1.70% 14.12% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 228.63 316.59 175.22 159.72 187.82 0.00 -100.00%
EPS 27.86 37.28 18.00 2.72 21.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.98 1.70 1.60 1.53 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,672
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 6.79 4.65 2.58 2.35 2.34 0.00 -100.00%
EPS 0.83 0.55 0.26 0.04 0.27 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0458 0.0291 0.025 0.0236 0.0191 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 - - -
Price 1.04 0.60 0.49 0.26 0.00 0.00 -
P/RPS 0.45 0.19 0.28 0.16 0.00 0.00 -100.00%
P/EPS 3.73 1.61 2.72 9.56 0.00 0.00 -100.00%
EY 26.79 62.13 36.73 10.46 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.30 0.29 0.16 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 20/08/04 28/08/03 29/08/02 03/10/01 10/08/00 - -
Price 1.00 0.46 0.44 0.34 0.63 0.00 -
P/RPS 0.44 0.15 0.25 0.21 0.34 0.00 -100.00%
P/EPS 3.59 1.23 2.44 12.50 2.92 0.00 -100.00%
EY 27.86 81.04 40.91 8.00 34.29 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.23 0.26 0.21 0.41 0.00 -100.00%

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