[SUPER] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 6.96%
YoY- 155.61%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 139,534 119,938 168,754 118,094 110,676 118,130 121,192 2.37%
PBT 10,874 6,312 17,724 9,746 3,500 1,762 6,986 7.64%
Tax -2,564 -2,730 -6,354 -2,204 -1,112 -1,108 -2,974 -2.44%
NP 8,310 3,582 11,370 7,542 2,388 654 4,012 12.89%
-
NP to SH 7,440 2,556 7,416 6,058 2,370 1,416 4,012 10.83%
-
Tax Rate 23.58% 43.25% 35.85% 22.61% 31.77% 62.88% 42.57% -
Total Cost 131,224 116,356 157,384 110,552 108,288 117,476 117,180 1.90%
-
Net Worth 70,638 62,229 61,033 54,806 51,922 50,272 50,985 5.58%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 70,638 62,229 61,033 54,806 51,922 50,272 50,985 5.58%
NOSH 41,797 41,764 41,803 41,837 41,872 41,893 41,791 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.96% 2.99% 6.74% 6.39% 2.16% 0.55% 3.31% -
ROE 10.53% 4.11% 12.15% 11.05% 4.56% 2.82% 7.87% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 333.83 287.18 403.68 282.27 264.31 281.98 289.99 2.37%
EPS 17.80 6.12 17.74 14.48 5.66 3.38 9.60 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.49 1.46 1.31 1.24 1.20 1.22 5.57%
Adjusted Per Share Value based on latest NOSH - 41,813
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 334.69 287.68 404.77 283.26 265.47 283.35 290.69 2.37%
EPS 17.85 6.13 17.79 14.53 5.68 3.40 9.62 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6943 1.4926 1.464 1.3146 1.2454 1.2058 1.2229 5.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.98 0.64 0.68 0.60 0.48 0.57 0.74 -
P/RPS 0.29 0.22 0.17 0.21 0.18 0.20 0.26 1.83%
P/EPS 5.51 10.46 3.83 4.14 8.48 16.86 7.71 -5.44%
EY 18.16 9.56 26.09 24.13 11.79 5.93 12.97 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.47 0.46 0.39 0.47 0.61 -0.83%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 24/11/09 25/11/08 27/11/07 28/11/06 28/11/05 23/11/04 -
Price 0.72 0.60 0.59 0.56 0.65 0.46 0.75 -
P/RPS 0.22 0.21 0.15 0.20 0.25 0.16 0.26 -2.74%
P/EPS 4.04 9.80 3.33 3.87 11.48 13.61 7.81 -10.39%
EY 24.72 10.20 30.07 25.86 8.71 7.35 12.80 11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.40 0.43 0.52 0.38 0.61 -5.65%

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