[SUPER] YoY Quarter Result on 30-Sep-2002 [#2]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -924.29%
YoY- -433.49%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 29,635 32,303 25,464 20,665 18,575 21,015 16,344 -0.63%
PBT 845 1,790 -155 -224 706 3,053 744 -0.13%
Tax -359 -738 -274 -493 -491 -862 -467 0.27%
NP 486 1,052 -429 -717 215 2,191 277 -0.59%
-
NP to SH 834 1,052 -429 -717 215 2,191 277 -1.16%
-
Tax Rate 42.49% 41.23% - - 69.55% 28.23% 62.77% -
Total Cost 29,149 31,251 25,893 21,382 18,360 18,824 16,067 -0.63%
-
Net Worth 50,291 50,930 41,902 45,011 46,185 41,429 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 50,291 50,930 41,902 45,011 46,185 41,429 0 -100.00%
NOSH 41,909 41,746 19,953 19,916 19,907 19,918 0 -100.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.64% 3.26% -1.68% -3.47% 1.16% 10.43% 1.69% -
ROE 1.66% 2.07% -1.02% -1.59% 0.47% 5.29% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 70.71 77.38 127.62 103.76 93.31 105.51 0.00 -100.00%
EPS 1.99 2.52 -2.15 -3.60 1.08 11.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.22 2.10 2.26 2.32 2.08 1.81 0.43%
Adjusted Per Share Value based on latest NOSH - 19,916
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 71.08 77.48 61.08 49.57 44.55 50.41 39.20 -0.63%
EPS 2.00 2.52 -1.03 -1.72 0.52 5.26 0.66 -1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2063 1.2216 1.0051 1.0797 1.1078 0.9937 1.81 0.43%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.57 0.74 1.67 1.80 1.60 1.95 0.00 -
P/RPS 0.81 0.96 1.31 1.73 1.71 1.85 0.00 -100.00%
P/EPS 28.64 29.37 -77.67 -50.00 148.15 17.73 0.00 -100.00%
EY 3.49 3.41 -1.29 -2.00 0.68 5.64 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.61 0.80 0.80 0.69 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 23/11/04 18/11/03 27/11/02 06/12/01 29/11/00 17/11/99 -
Price 0.46 0.75 2.13 1.62 2.14 1.90 0.00 -
P/RPS 0.65 0.97 1.67 1.56 2.29 1.80 0.00 -100.00%
P/EPS 23.12 29.76 -99.07 -45.00 198.15 17.27 0.00 -100.00%
EY 4.33 3.36 -1.01 -2.22 0.50 5.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.61 1.01 0.72 0.92 0.91 0.00 -100.00%

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