[SUPER] YoY TTM Result on 30-Sep-2001 [#2]

Announcement Date
06-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -29.69%
YoY- -12.03%
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 110,546 85,768 75,833 79,463 77,124 16,344 -1.99%
PBT 4,070 -1,982 279 6,663 7,388 744 -1.77%
Tax -2,570 -739 -1,698 -1,984 -2,069 -467 -1.77%
NP 1,500 -2,721 -1,419 4,679 5,319 277 -1.76%
-
NP to SH 1,500 -2,721 -1,419 4,679 5,319 277 -1.76%
-
Tax Rate 63.14% - 608.60% 29.78% 28.00% 62.77% -
Total Cost 109,046 88,489 77,252 74,784 71,805 16,067 -1.99%
-
Net Worth 50,930 41,902 45,011 46,185 41,429 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 50,930 41,902 45,011 46,185 41,429 0 -100.00%
NOSH 41,746 19,953 19,916 19,907 19,918 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.36% -3.17% -1.87% 5.89% 6.90% 1.69% -
ROE 2.95% -6.49% -3.15% 10.13% 12.84% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 264.81 429.84 380.75 399.16 387.20 0.00 -100.00%
EPS 3.59 -13.64 -7.12 23.50 26.70 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 2.10 2.26 2.32 2.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,907
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 265.16 205.72 181.89 190.60 184.99 39.20 -1.99%
EPS 3.60 -6.53 -3.40 11.22 12.76 0.66 -1.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2216 1.0051 1.0797 1.1078 0.9937 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.74 1.67 1.80 1.60 1.95 0.00 -
P/RPS 0.28 0.39 0.47 0.40 0.50 0.00 -100.00%
P/EPS 20.59 -12.25 -25.26 6.81 7.30 0.00 -100.00%
EY 4.86 -8.17 -3.96 14.69 13.69 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.80 0.80 0.69 0.94 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/04 18/11/03 27/11/02 06/12/01 29/11/00 - -
Price 0.75 2.13 1.62 2.14 1.90 0.00 -
P/RPS 0.28 0.50 0.43 0.54 0.49 0.00 -100.00%
P/EPS 20.87 -15.62 -22.74 9.10 7.11 0.00 -100.00%
EY 4.79 -6.40 -4.40 10.98 14.05 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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