[SUPER] YoY TTM 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- 100.9%
YoY- 100.63%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 104,735 108,167 116,780 103,707 80,969 73,743 81,903 4.18%
PBT 5,076 1,033 2,364 2,125 -2,051 1,209 9,010 -9.11%
Tax -1,216 543 -1,072 -2,106 -958 -1,696 -2,355 -10.42%
NP 3,860 1,576 1,292 19 -3,009 -487 6,655 -8.67%
-
NP to SH 3,501 1,867 1,325 19 -3,009 -487 6,655 -10.14%
-
Tax Rate 23.96% -52.57% 45.35% 99.11% - 140.28% 26.14% -
Total Cost 100,875 106,591 115,488 103,688 83,978 74,230 75,248 5.00%
-
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 626 626 1,238 - - - - -
Div Payout % 17.91% 33.54% 93.47% - - - - -
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 3.69% 1.46% 1.11% 0.02% -3.72% -0.66% 8.13% -
ROE 6.60% 3.70% 2.67% 0.04% -7.13% -1.07% 14.47% -
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 250.74 257.12 278.05 247.85 406.91 368.72 411.38 -7.91%
EPS 8.38 4.44 3.15 0.05 -15.12 -2.44 33.43 -20.58%
DPS 1.50 1.50 3.00 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 251.22 259.45 280.11 248.75 194.21 176.88 196.45 4.18%
EPS 8.40 4.48 3.18 0.05 -7.22 -1.17 15.96 -10.14%
DPS 1.50 1.50 2.97 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 0.28 0.18 0.21 0.28 0.42 0.55 0.36 -4.10%
P/EPS 8.23 10.59 18.38 1,519.53 -11.24 -83.37 4.40 10.99%
EY 12.15 9.44 5.44 0.07 -8.90 -1.20 22.74 -9.91%
DY 2.17 3.19 5.17 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 0.23 0.17 0.21 0.26 0.43 0.52 0.41 -9.18%
P/EPS 6.92 9.69 18.07 1,431.44 -11.64 -78.03 5.09 5.24%
EY 14.45 10.32 5.53 0.07 -8.59 -1.28 19.66 -4.99%
DY 2.59 3.49 5.26 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