[SUPER] YoY Cumulative Quarter Result on 31-Mar-2005 [#4]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 7.17%
YoY- 213.93%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 124,673 97,149 111,378 115,640 97,539 78,253 74,548 8.94%
PBT 12,291 4,295 711 3,907 -391 -1,465 3,068 25.99%
Tax -5,649 -1,927 598 -1,502 -1,720 -951 -1,937 19.50%
NP 6,642 2,368 1,309 2,405 -2,111 -2,416 1,131 34.28%
-
NP to SH 4,934 2,329 1,497 2,405 -2,111 -2,416 1,131 27.79%
-
Tax Rate 45.96% 44.87% -84.11% 38.44% - - 63.14% -
Total Cost 118,031 94,781 110,069 113,235 99,650 80,669 73,417 8.22%
-
Net Worth 56,028 51,811 50,531 49,354 35,989 43,394 45,598 3.48%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,254 626 626 1,254 - - - -
Div Payout % 25.42% 26.91% 41.85% 52.17% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 56,028 51,811 50,531 49,354 35,989 43,394 45,598 3.48%
NOSH 41,812 41,783 41,761 41,826 31,848 19,905 19,911 13.14%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.33% 2.44% 1.18% 2.08% -2.16% -3.09% 1.52% -
ROE 8.81% 4.50% 2.96% 4.87% -5.87% -5.57% 2.48% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 298.17 232.51 266.70 276.48 306.26 393.12 374.39 -3.71%
EPS 11.80 5.57 3.58 5.75 -6.53 -12.13 5.68 12.94%
DPS 3.00 1.50 1.50 3.00 0.00 0.00 0.00 -
NAPS 1.34 1.24 1.21 1.18 1.13 2.18 2.29 -8.53%
Adjusted Per Share Value based on latest NOSH - 41,282
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 299.04 233.02 267.15 277.37 233.96 187.70 178.81 8.94%
EPS 11.83 5.59 3.59 5.77 -5.06 -5.80 2.71 27.81%
DPS 3.01 1.50 1.50 3.01 0.00 0.00 0.00 -
NAPS 1.3439 1.2427 1.2121 1.1838 0.8632 1.0409 1.0937 3.48%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.55 0.56 0.45 0.68 0.98 1.38 2.29 -
P/RPS 0.18 0.24 0.17 0.25 0.32 0.35 0.61 -18.39%
P/EPS 4.66 10.05 12.55 11.83 -14.79 -11.37 40.32 -30.18%
EY 21.46 9.95 7.97 8.46 -6.76 -8.80 2.48 43.23%
DY 5.45 2.68 3.33 4.41 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.37 0.58 0.87 0.63 1.00 -13.79%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/05/08 30/05/07 16/06/06 27/05/05 28/05/04 30/05/03 29/05/02 -
Price 0.58 0.60 0.50 0.60 0.72 1.37 2.25 -
P/RPS 0.19 0.26 0.19 0.22 0.24 0.35 0.60 -17.42%
P/EPS 4.92 10.76 13.95 10.43 -10.86 -11.29 39.61 -29.34%
EY 20.35 9.29 7.17 9.58 -9.21 -8.86 2.52 41.59%
DY 5.17 2.50 3.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.48 0.41 0.51 0.64 0.63 0.98 -12.81%

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