[SUPER] YoY Cumulative Quarter Result on 31-Mar-2003 [#4]

Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -0.54%
YoY- -313.62%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 111,378 115,640 97,539 78,253 74,548 81,803 66,197 9.05%
PBT 711 3,907 -391 -1,465 3,068 8,943 4,110 -25.34%
Tax 598 -1,502 -1,720 -951 -1,937 -2,303 -1,675 -
NP 1,309 2,405 -2,111 -2,416 1,131 6,640 2,435 -9.82%
-
NP to SH 1,497 2,405 -2,111 -2,416 1,131 6,640 2,435 -7.78%
-
Tax Rate -84.11% 38.44% - - 63.14% 25.75% 40.75% -
Total Cost 110,069 113,235 99,650 80,669 73,417 75,163 63,762 9.52%
-
Net Worth 50,531 49,354 35,989 43,394 45,598 44,332 37,922 4.89%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 626 1,254 - - - - - -
Div Payout % 41.85% 52.17% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 50,531 49,354 35,989 43,394 45,598 44,332 37,922 4.89%
NOSH 41,761 41,826 31,848 19,905 19,911 19,880 19,959 13.08%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.18% 2.08% -2.16% -3.09% 1.52% 8.12% 3.68% -
ROE 2.96% 4.87% -5.87% -5.57% 2.48% 14.98% 6.42% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 266.70 276.48 306.26 393.12 374.39 411.48 331.66 -3.56%
EPS 3.58 5.75 -6.53 -12.13 5.68 33.40 12.20 -18.47%
DPS 1.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.18 1.13 2.18 2.29 2.23 1.90 -7.24%
Adjusted Per Share Value based on latest NOSH - 19,920
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 267.15 277.37 233.96 187.70 178.81 196.21 158.78 9.05%
EPS 3.59 5.77 -5.06 -5.80 2.71 15.93 5.84 -7.78%
DPS 1.50 3.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2121 1.1838 0.8632 1.0409 1.0937 1.0634 0.9096 4.89%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.45 0.68 0.98 1.38 2.29 1.37 3.20 -
P/RPS 0.17 0.25 0.32 0.35 0.61 0.33 0.96 -25.05%
P/EPS 12.55 11.83 -14.79 -11.37 40.32 4.10 26.23 -11.55%
EY 7.97 8.46 -6.76 -8.80 2.48 24.38 3.81 13.08%
DY 3.33 4.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.87 0.63 1.00 0.61 1.68 -22.28%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 16/06/06 27/05/05 28/05/04 30/05/03 29/05/02 30/05/01 22/05/00 -
Price 0.50 0.60 0.72 1.37 2.25 1.45 2.98 -
P/RPS 0.19 0.22 0.24 0.35 0.60 0.35 0.90 -22.82%
P/EPS 13.95 10.43 -10.86 -11.29 39.61 4.34 24.43 -8.91%
EY 7.17 9.58 -9.21 -8.86 2.52 23.03 4.09 9.80%
DY 3.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.64 0.63 0.98 0.65 1.57 -20.04%

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