[SUPER] QoQ Quarter Result on 31-Dec-2000 [#3]

Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- -30.17%
YoY- 190.87%
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 18,575 20,214 20,554 20,120 21,015 20,114 18,177 1.45%
PBT 706 2,155 1,519 2,283 3,053 2,088 1,403 -36.70%
Tax -491 -616 -124 -753 -862 -563 -326 31.36%
NP 215 1,539 1,395 1,530 2,191 1,525 1,077 -65.80%
-
NP to SH 215 1,539 1,395 1,530 2,191 1,525 1,077 -65.80%
-
Tax Rate 69.55% 28.58% 8.16% 32.98% 28.23% 26.96% 23.24% -
Total Cost 18,360 18,675 19,159 18,590 18,824 18,589 17,100 4.84%
-
Net Worth 46,185 45,990 44,440 43,031 41,429 39,219 37,894 14.08%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 46,185 45,990 44,440 43,031 41,429 39,219 37,894 14.08%
NOSH 19,907 19,909 19,928 19,921 19,918 19,908 19,944 -0.12%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 1.16% 7.61% 6.79% 7.60% 10.43% 7.58% 5.93% -
ROE 0.47% 3.35% 3.14% 3.56% 5.29% 3.89% 2.84% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 93.31 101.53 103.14 100.99 105.51 101.03 91.14 1.57%
EPS 1.08 7.73 7.00 7.68 11.00 7.66 5.40 -65.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.32 2.31 2.23 2.16 2.08 1.97 1.90 14.22%
Adjusted Per Share Value based on latest NOSH - 19,921
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 44.55 48.49 49.30 48.26 50.41 48.25 43.60 1.44%
EPS 0.52 3.69 3.35 3.67 5.26 3.66 2.58 -65.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1078 1.1031 1.066 1.0321 0.9937 0.9407 0.9089 14.08%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.60 1.47 1.37 1.80 1.95 2.22 3.20 -
P/RPS 1.71 1.45 1.33 1.78 1.85 2.20 3.51 -38.05%
P/EPS 148.15 19.02 19.57 23.44 17.73 28.98 59.26 84.09%
EY 0.68 5.26 5.11 4.27 5.64 3.45 1.69 -45.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.61 0.83 0.94 1.13 1.68 -44.71%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 06/12/01 23/08/01 30/05/01 23/02/01 29/11/00 24/08/00 22/05/00 -
Price 2.14 1.70 1.45 1.59 1.90 2.20 2.98 -
P/RPS 2.29 1.67 1.41 1.57 1.80 2.18 3.27 -21.12%
P/EPS 198.15 21.99 20.71 20.70 17.27 28.72 55.19 134.28%
EY 0.50 4.55 4.83 4.83 5.79 3.48 1.81 -57.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.65 0.74 0.91 1.12 1.57 -29.95%

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