[SUPER] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 51.32%
YoY- -1580.0%
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 26,219 29,430 28,293 22,126 19,410 20,214 20,114 4.51%
PBT 358 36 1,703 -813 295 2,155 2,088 -25.45%
Tax -249 -195 -749 -363 -295 -616 -563 -12.70%
NP 109 -159 954 -1,176 0 1,539 1,525 -35.56%
-
NP to SH 244 -126 954 -1,176 -70 1,539 1,525 -26.30%
-
Tax Rate 69.55% 541.67% 43.98% - 100.00% 28.58% 26.96% -
Total Cost 26,110 29,589 27,339 23,302 19,410 18,675 18,589 5.82%
-
Net Worth 50,482 49,559 48,118 42,184 45,599 45,990 39,219 4.29%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 50,482 49,559 48,118 42,184 45,599 45,990 39,219 4.29%
NOSH 42,068 41,999 41,842 19,898 20,000 19,909 19,908 13.27%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.42% -0.54% 3.37% -5.32% 0.00% 7.61% 7.58% -
ROE 0.48% -0.25% 1.98% -2.79% -0.15% 3.35% 3.89% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 62.32 70.07 67.62 111.19 97.05 101.53 101.03 -7.73%
EPS 0.58 -0.30 2.28 -5.91 -0.35 7.73 7.66 -34.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.18 1.15 2.12 2.28 2.31 1.97 -7.92%
Adjusted Per Share Value based on latest NOSH - 19,898
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 62.89 70.59 67.86 53.07 46.56 48.49 48.25 4.51%
EPS 0.59 -0.30 2.29 -2.82 -0.17 3.69 3.66 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2109 1.1887 1.1542 1.0118 1.0938 1.1031 0.9407 4.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.47 0.58 0.69 1.70 2.03 1.47 2.22 -
P/RPS 0.75 0.83 1.02 1.53 2.09 1.45 2.20 -16.41%
P/EPS 81.03 -193.33 30.26 -28.76 -580.00 19.02 28.98 18.68%
EY 1.23 -0.52 3.30 -3.48 -0.17 5.26 3.45 -15.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.49 0.60 0.80 0.89 0.64 1.13 -16.24%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 29/08/05 24/08/04 29/08/03 29/08/02 23/08/01 24/08/00 -
Price 0.43 0.57 0.65 1.76 1.90 1.70 2.20 -
P/RPS 0.69 0.81 0.96 1.58 1.96 1.67 2.18 -17.43%
P/EPS 74.14 -190.00 28.51 -29.78 -542.86 21.99 28.72 17.11%
EY 1.35 -0.53 3.51 -3.36 -0.18 4.55 3.48 -14.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.57 0.83 0.83 0.74 1.12 -17.22%

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