[SUPER] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -462.14%
YoY- -144.87%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 118,130 121,192 95,178 80,150 77,578 82,258 60,604 -0.70%
PBT 1,762 6,986 -1,936 140 5,722 10,282 3,726 0.79%
Tax -1,108 -2,974 -1,274 -1,714 -2,214 -2,850 -2,062 0.66%
NP 654 4,012 -3,210 -1,574 3,508 7,432 1,664 0.99%
-
NP to SH 1,416 4,012 -3,210 -1,574 3,508 7,432 1,664 0.17%
-
Tax Rate 62.88% 42.57% - 1,224.29% 38.69% 27.72% 55.34% -
Total Cost 117,476 117,180 98,388 81,724 74,070 74,826 58,940 -0.73%
-
Net Worth 50,272 50,985 41,817 45,028 46,189 41,421 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 50,272 50,985 41,817 45,028 46,189 41,421 0 -100.00%
NOSH 41,893 41,791 19,913 19,924 19,909 19,914 10,500 -1.46%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 0.55% 3.31% -3.37% -1.96% 4.52% 9.03% 2.75% -
ROE 2.82% 7.87% -7.68% -3.50% 7.59% 17.94% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 281.98 289.99 477.97 402.28 389.66 413.06 577.18 0.76%
EPS 3.38 9.60 -16.12 -7.90 17.62 37.32 8.36 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.22 2.10 2.26 2.32 2.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,916
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 283.35 290.69 228.29 192.25 186.08 197.30 145.37 -0.70%
EPS 3.40 9.62 -7.70 -3.78 8.41 17.83 3.99 0.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2058 1.2229 1.003 1.0801 1.1079 0.9935 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.57 0.74 1.67 1.80 1.60 1.95 0.00 -
P/RPS 0.20 0.26 0.35 0.45 0.41 0.47 0.00 -100.00%
P/EPS 16.86 7.71 -10.36 -22.78 9.08 5.23 0.00 -100.00%
EY 5.93 12.97 -9.65 -4.39 11.01 19.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.80 0.80 0.69 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 23/11/04 18/11/03 27/11/02 06/12/01 29/11/00 17/11/99 -
Price 0.46 0.75 2.13 1.62 2.14 1.90 0.00 -
P/RPS 0.16 0.26 0.45 0.40 0.55 0.46 0.00 -100.00%
P/EPS 13.61 7.81 -13.21 -20.51 12.15 5.09 0.00 -100.00%
EY 7.35 12.80 -7.57 -4.88 8.23 19.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.61 1.01 0.72 0.92 0.91 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