[SUPER] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 280.77%
YoY- 181.12%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 111,892 104,876 117,720 113,172 88,504 77,640 80,856 5.56%
PBT 8,684 1,432 144 6,812 -3,252 1,180 8,620 0.12%
Tax -2,284 -996 -780 -2,996 -1,452 -1,180 -2,464 -1.25%
NP 6,400 436 -636 3,816 -4,704 0 6,156 0.64%
-
NP to SH 5,664 976 -504 3,816 -4,704 -280 6,156 -1.37%
-
Tax Rate 26.30% 69.55% 541.67% 43.98% - 100.00% 28.58% -
Total Cost 105,492 104,440 118,356 109,356 93,208 77,640 74,700 5.91%
-
Net Worth 53,047 50,482 49,559 48,118 42,184 45,599 45,990 2.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 53,047 50,482 49,559 48,118 42,184 45,599 45,990 2.40%
NOSH 41,769 42,068 41,999 41,842 19,898 20,000 19,909 13.13%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.72% 0.42% -0.54% 3.37% -5.32% 0.00% 7.61% -
ROE 10.68% 1.93% -1.02% 7.93% -11.15% -0.61% 13.39% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 267.88 249.30 280.29 270.47 444.78 388.20 406.12 -6.69%
EPS 13.56 2.32 -1.20 9.12 -23.64 -1.40 30.92 -12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.18 1.15 2.12 2.28 2.31 -9.48%
Adjusted Per Share Value based on latest NOSH - 41,842
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 268.38 251.56 282.36 271.45 212.29 186.23 193.94 5.56%
EPS 13.59 2.34 -1.21 9.15 -11.28 -0.67 14.77 -1.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2724 1.2109 1.1887 1.1542 1.0118 1.0938 1.1031 2.40%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.69 0.47 0.58 0.69 1.70 2.03 1.47 -
P/RPS 0.26 0.19 0.21 0.26 0.38 0.52 0.36 -5.27%
P/EPS 5.09 20.26 -48.33 7.57 -7.19 -145.00 4.75 1.15%
EY 19.65 4.94 -2.07 13.22 -13.91 -0.69 21.03 -1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.39 0.49 0.60 0.80 0.89 0.64 -2.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 24/08/04 29/08/03 29/08/02 23/08/01 -
Price 0.58 0.43 0.57 0.65 1.76 1.90 1.70 -
P/RPS 0.22 0.17 0.20 0.24 0.40 0.49 0.42 -10.21%
P/EPS 4.28 18.53 -47.50 7.13 -7.45 -135.71 5.50 -4.09%
EY 23.38 5.40 -2.11 14.03 -13.43 -0.74 18.19 4.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.48 0.57 0.83 0.83 0.74 -7.61%

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