[SUPER] YoY Quarter Result on 30-Jun-2004 [#1]

Announcement Date
24-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 744.25%
YoY- 181.12%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 27,973 26,219 29,430 28,293 22,126 19,410 20,214 5.56%
PBT 2,171 358 36 1,703 -813 295 2,155 0.12%
Tax -571 -249 -195 -749 -363 -295 -616 -1.25%
NP 1,600 109 -159 954 -1,176 0 1,539 0.64%
-
NP to SH 1,416 244 -126 954 -1,176 -70 1,539 -1.37%
-
Tax Rate 26.30% 69.55% 541.67% 43.98% - 100.00% 28.58% -
Total Cost 26,373 26,110 29,589 27,339 23,302 19,410 18,675 5.91%
-
Net Worth 53,047 50,482 49,559 48,118 42,184 45,599 45,990 2.40%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 53,047 50,482 49,559 48,118 42,184 45,599 45,990 2.40%
NOSH 41,769 42,068 41,999 41,842 19,898 20,000 19,909 13.13%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.72% 0.42% -0.54% 3.37% -5.32% 0.00% 7.61% -
ROE 2.67% 0.48% -0.25% 1.98% -2.79% -0.15% 3.35% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 66.97 62.32 70.07 67.62 111.19 97.05 101.53 -6.69%
EPS 3.39 0.58 -0.30 2.28 -5.91 -0.35 7.73 -12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.20 1.18 1.15 2.12 2.28 2.31 -9.48%
Adjusted Per Share Value based on latest NOSH - 41,842
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 67.10 62.89 70.59 67.86 53.07 46.56 48.49 5.56%
EPS 3.40 0.59 -0.30 2.29 -2.82 -0.17 3.69 -1.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2724 1.2109 1.1887 1.1542 1.0118 1.0938 1.1031 2.40%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.69 0.47 0.58 0.69 1.70 2.03 1.47 -
P/RPS 1.03 0.75 0.83 1.02 1.53 2.09 1.45 -5.53%
P/EPS 20.35 81.03 -193.33 30.26 -28.76 -580.00 19.02 1.13%
EY 4.91 1.23 -0.52 3.30 -3.48 -0.17 5.26 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.39 0.49 0.60 0.80 0.89 0.64 -2.79%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 29/08/05 24/08/04 29/08/03 29/08/02 23/08/01 -
Price 0.58 0.43 0.57 0.65 1.76 1.90 1.70 -
P/RPS 0.87 0.69 0.81 0.96 1.58 1.96 1.67 -10.29%
P/EPS 17.11 74.14 -190.00 28.51 -29.78 -542.86 21.99 -4.09%
EY 5.84 1.35 -0.53 3.51 -3.36 -0.18 4.55 4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.48 0.57 0.83 0.83 0.74 -7.61%

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