[SUPER] YoY Cumulative Quarter Result on 31-Mar-2007 [#4]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 62.07%
YoY- 55.58%
Quarter Report
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 122,199 143,474 124,673 97,149 111,378 115,640 97,539 3.82%
PBT 9,973 10,175 12,291 4,295 711 3,907 -391 -
Tax -1,263 -3,871 -5,649 -1,927 598 -1,502 -1,720 -5.01%
NP 8,710 6,304 6,642 2,368 1,309 2,405 -2,111 -
-
NP to SH 7,757 3,739 4,934 2,329 1,497 2,405 -2,111 -
-
Tax Rate 12.66% 38.04% 45.96% 44.87% -84.11% 38.44% - -
Total Cost 113,489 137,170 118,031 94,781 110,069 113,235 99,650 2.19%
-
Net Worth 67,744 61,446 56,028 51,811 50,531 49,354 35,989 11.11%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,254 418 1,254 626 626 1,254 - -
Div Payout % 16.17% 11.18% 25.42% 26.91% 41.85% 52.17% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 67,744 61,446 56,028 51,811 50,531 49,354 35,989 11.11%
NOSH 41,817 41,800 41,812 41,783 41,761 41,826 31,848 4.64%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.13% 4.39% 5.33% 2.44% 1.18% 2.08% -2.16% -
ROE 11.45% 6.09% 8.81% 4.50% 2.96% 4.87% -5.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 292.22 343.24 298.17 232.51 266.70 276.48 306.26 -0.77%
EPS 18.55 8.94 11.80 5.57 3.58 5.75 -6.53 -
DPS 3.00 1.00 3.00 1.50 1.50 3.00 0.00 -
NAPS 1.62 1.47 1.34 1.24 1.21 1.18 1.13 6.18%
Adjusted Per Share Value based on latest NOSH - 41,798
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 293.11 344.14 299.04 233.02 267.15 277.37 233.96 3.82%
EPS 18.61 8.97 11.83 5.59 3.59 5.77 -5.06 -
DPS 3.01 1.00 3.01 1.50 1.50 3.01 0.00 -
NAPS 1.6249 1.4738 1.3439 1.2427 1.2121 1.1838 0.8632 11.11%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.60 0.55 0.55 0.56 0.45 0.68 0.98 -
P/RPS 0.21 0.16 0.18 0.24 0.17 0.25 0.32 -6.77%
P/EPS 3.23 6.15 4.66 10.05 12.55 11.83 -14.79 -
EY 30.92 16.26 21.46 9.95 7.97 8.46 -6.76 -
DY 5.00 1.82 5.45 2.68 3.33 4.41 0.00 -
P/NAPS 0.37 0.37 0.41 0.45 0.37 0.58 0.87 -13.27%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 26/05/09 27/05/08 30/05/07 16/06/06 27/05/05 28/05/04 -
Price 0.63 0.55 0.58 0.60 0.50 0.60 0.72 -
P/RPS 0.22 0.16 0.19 0.26 0.19 0.22 0.24 -1.43%
P/EPS 3.40 6.15 4.92 10.76 13.95 10.43 -10.86 -
EY 29.44 16.26 20.35 9.29 7.17 9.58 -9.21 -
DY 4.76 1.82 5.17 2.50 3.00 5.00 0.00 -
P/NAPS 0.39 0.37 0.43 0.48 0.41 0.51 0.64 -7.92%

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