[SUPER] YoY Annualized Quarter Result on 30-Jun-2001 [#1]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Jun-2001 [#1]
Profit Trend
QoQ- -7.29%
YoY- 0.92%
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 113,172 88,504 77,640 80,856 80,456 0 -100.00%
PBT 6,812 -3,252 1,180 8,620 8,352 0 -100.00%
Tax -2,996 -1,452 -1,180 -2,464 -2,252 0 -100.00%
NP 3,816 -4,704 0 6,156 6,100 0 -100.00%
-
NP to SH 3,816 -4,704 -280 6,156 6,100 0 -100.00%
-
Tax Rate 43.98% - 100.00% 28.58% 26.96% - -
Total Cost 109,356 93,208 77,640 74,700 74,356 0 -100.00%
-
Net Worth 48,118 42,184 45,599 45,990 39,219 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 48,118 42,184 45,599 45,990 39,219 0 -100.00%
NOSH 41,842 19,898 20,000 19,909 19,908 10,500 -1.44%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.37% -5.32% 0.00% 7.61% 7.58% 0.00% -
ROE 7.93% -11.15% -0.61% 13.39% 15.55% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 270.47 444.78 388.20 406.12 404.13 0.00 -100.00%
EPS 9.12 -23.64 -1.40 30.92 30.64 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 2.12 2.28 2.31 1.97 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,909
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 271.45 212.29 186.23 193.94 192.98 0.00 -100.00%
EPS 9.15 -11.28 -0.67 14.77 14.63 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1542 1.0118 1.0938 1.1031 0.9407 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 30/06/00 - -
Price 0.69 1.70 2.03 1.47 2.22 0.00 -
P/RPS 0.26 0.38 0.52 0.36 0.55 0.00 -100.00%
P/EPS 7.57 -7.19 -145.00 4.75 7.25 0.00 -100.00%
EY 13.22 -13.91 -0.69 21.03 13.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.80 0.89 0.64 1.13 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 24/08/04 29/08/03 29/08/02 23/08/01 24/08/00 - -
Price 0.65 1.76 1.90 1.70 2.20 0.00 -
P/RPS 0.24 0.40 0.49 0.42 0.54 0.00 -100.00%
P/EPS 7.13 -7.45 -135.71 5.50 7.18 0.00 -100.00%
EY 14.03 -13.43 -0.74 18.19 13.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.83 0.83 0.74 1.12 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