[SUPERMX] QoQ Annualized Quarter Result on 30-Dec-2000 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Dec-2000 [#4]
Profit Trend
QoQ- 61.09%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 64,004 60,352 33,819 33,819 65,441 63,666 0 -
PBT 1,240 1,420 2,953 6,273 7,788 7,972 0 -
Tax -150 -208 1,100 -2,220 -5,272 -650 0 -
NP 1,090 1,212 4,053 4,053 2,516 7,322 0 -
-
NP to SH 1,090 1,212 4,053 4,053 2,516 7,322 0 -
-
Tax Rate 12.10% 14.65% -37.25% 35.39% 67.69% 8.15% - -
Total Cost 62,914 59,140 29,766 29,766 62,925 56,344 0 -
-
Net Worth 64,117 64,188 33,687 0 23,188 51,864 0 -
Dividend
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - 753 - - - - -
Div Payout % - - 18.59% - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 64,117 64,188 33,687 0 23,188 51,864 0 -
NOSH 40,073 39,868 20,924 20,678 14,493 33,898 0 -
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.70% 2.01% 11.98% 11.98% 3.84% 11.50% 0.00% -
ROE 1.70% 1.89% 12.03% 0.00% 10.85% 14.12% 0.00% -
Per Share
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 159.72 151.38 161.63 163.55 451.53 187.82 0.00 -
EPS 2.72 3.04 19.37 19.60 17.36 21.60 0.00 -
DPS 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.61 1.61 0.00 1.60 1.53 0.00 -
Adjusted Per Share Value based on latest NOSH - 20,927
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 2.35 2.22 1.24 1.24 2.41 2.34 0.00 -
EPS 0.04 0.04 0.15 0.15 0.09 0.27 0.00 -
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0236 0.0236 0.0124 0.00 0.0085 0.0191 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 29/06/01 30/03/01 26/12/00 26/12/00 29/09/00 - - -
Price 0.26 0.29 0.38 0.38 0.50 0.00 0.00 -
P/RPS 0.16 0.19 0.24 0.23 0.11 0.00 0.00 -
P/EPS 9.56 9.54 1.96 1.94 2.88 0.00 0.00 -
EY 10.46 10.48 50.97 51.58 34.72 0.00 0.00 -
DY 0.00 0.00 9.47 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.18 0.24 0.00 0.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 03/10/01 29/05/01 01/03/01 - 30/11/00 10/08/00 - -
Price 0.34 0.28 0.35 0.00 0.47 0.63 0.00 -
P/RPS 0.21 0.18 0.22 0.00 0.10 0.34 0.00 -
P/EPS 12.50 9.21 1.81 0.00 2.71 2.92 0.00 -
EY 8.00 10.86 55.34 0.00 36.94 34.29 0.00 -
DY 0.00 0.00 10.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.22 0.00 0.29 0.41 0.00 -

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