[SUPER] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -34.8%
YoY- 293.65%
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 114,768 155,260 111,892 104,876 117,720 113,172 88,504 4.42%
PBT 5,332 16,064 8,684 1,432 144 6,812 -3,252 -
Tax -1,476 -3,044 -2,284 -996 -780 -2,996 -1,452 0.27%
NP 3,856 13,020 6,400 436 -636 3,816 -4,704 -
-
NP to SH 3,180 8,972 5,664 976 -504 3,816 -4,704 -
-
Tax Rate 27.68% 18.95% 26.30% 69.55% 541.67% 43.98% - -
Total Cost 110,912 142,240 105,492 104,440 118,356 109,356 93,208 2.93%
-
Net Worth 61,926 59,004 53,047 50,482 49,559 48,118 42,184 6.60%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 61,926 59,004 53,047 50,482 49,559 48,118 42,184 6.60%
NOSH 41,842 41,847 41,769 42,068 41,999 41,842 19,898 13.17%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 3.36% 8.39% 5.72% 0.42% -0.54% 3.37% -5.32% -
ROE 5.14% 15.21% 10.68% 1.93% -1.02% 7.93% -11.15% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 274.29 371.02 267.88 249.30 280.29 270.47 444.78 -7.73%
EPS 7.60 21.44 13.56 2.32 -1.20 9.12 -23.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.41 1.27 1.20 1.18 1.15 2.12 -5.80%
Adjusted Per Share Value based on latest NOSH - 42,068
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 275.28 372.41 268.38 251.56 282.36 271.45 212.29 4.42%
EPS 7.63 21.52 13.59 2.34 -1.21 9.15 -11.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4854 1.4153 1.2724 1.2109 1.1887 1.1542 1.0118 6.60%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.56 0.60 0.69 0.47 0.58 0.69 1.70 -
P/RPS 0.20 0.16 0.26 0.19 0.21 0.26 0.38 -10.13%
P/EPS 7.37 2.80 5.09 20.26 -48.33 7.57 -7.19 -
EY 13.57 35.73 19.65 4.94 -2.07 13.22 -13.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.54 0.39 0.49 0.60 0.80 -11.65%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 25/08/09 26/08/08 28/08/07 29/08/06 29/08/05 24/08/04 29/08/03 -
Price 0.69 0.62 0.58 0.43 0.57 0.65 1.76 -
P/RPS 0.25 0.17 0.22 0.17 0.20 0.24 0.40 -7.52%
P/EPS 9.08 2.89 4.28 18.53 -47.50 7.13 -7.45 -
EY 11.01 34.58 23.38 5.40 -2.11 14.03 -13.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.46 0.36 0.48 0.57 0.83 -9.03%

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