[SUPER] YoY TTM Result on 30-Sep-2003 [#2]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 9.57%
YoY- -91.75%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 107,651 114,112 110,546 85,768 75,833 79,463 77,124 5.71%
PBT 1,580 1,419 4,070 -1,982 279 6,663 7,388 -22.65%
Tax 595 -693 -2,570 -739 -1,698 -1,984 -2,069 -
NP 2,175 726 1,500 -2,721 -1,419 4,679 5,319 -13.84%
-
NP to SH 1,974 1,107 1,500 -2,721 -1,419 4,679 5,319 -15.22%
-
Tax Rate -37.66% 48.84% 63.14% - 608.60% 29.78% 28.00% -
Total Cost 105,476 113,386 109,046 88,489 77,252 74,784 71,805 6.61%
-
Net Worth 51,859 50,291 50,930 41,902 45,011 46,185 41,429 3.81%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 626 1,238 - - - - - -
Div Payout % 31.72% 111.88% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 51,859 50,291 50,930 41,902 45,011 46,185 41,429 3.81%
NOSH 41,822 41,909 41,746 19,953 19,916 19,907 19,918 13.15%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.02% 0.64% 1.36% -3.17% -1.87% 5.89% 6.90% -
ROE 3.81% 2.20% 2.95% -6.49% -3.15% 10.13% 12.84% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 257.40 272.28 264.81 429.84 380.75 399.16 387.20 -6.57%
EPS 4.72 2.64 3.59 -13.64 -7.12 23.50 26.70 -25.07%
DPS 1.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.22 2.10 2.26 2.32 2.08 -8.25%
Adjusted Per Share Value based on latest NOSH - 19,953
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 258.21 273.71 265.16 205.72 181.89 190.60 184.99 5.71%
EPS 4.73 2.66 3.60 -6.53 -3.40 11.22 12.76 -15.23%
DPS 1.50 2.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2439 1.2063 1.2216 1.0051 1.0797 1.1078 0.9937 3.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.57 0.74 1.67 1.80 1.60 1.95 -
P/RPS 0.19 0.21 0.28 0.39 0.47 0.40 0.50 -14.88%
P/EPS 10.17 21.58 20.59 -12.25 -25.26 6.81 7.30 5.67%
EY 9.83 4.63 4.86 -8.17 -3.96 14.69 13.69 -5.36%
DY 3.13 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.61 0.80 0.80 0.69 0.94 -13.63%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 28/11/05 23/11/04 18/11/03 27/11/02 06/12/01 29/11/00 -
Price 0.65 0.46 0.75 2.13 1.62 2.14 1.90 -
P/RPS 0.25 0.17 0.28 0.50 0.43 0.54 0.49 -10.60%
P/EPS 13.77 17.41 20.87 -15.62 -22.74 9.10 7.11 11.64%
EY 7.26 5.74 4.79 -6.40 -4.40 10.98 14.05 -10.41%
DY 2.31 6.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.38 0.61 1.01 0.72 0.92 0.91 -8.90%

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