[SUPER] QoQ TTM Result on 31-Dec-2001 [#3]

Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -31.99%
YoY- -49.68%
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 75,833 73,743 74,547 77,159 79,463 81,903 81,803 -4.92%
PBT 279 1,209 3,069 4,568 6,663 9,010 8,943 -90.06%
Tax -1,698 -1,696 -1,947 -1,386 -1,984 -2,355 -2,302 -18.34%
NP -1,419 -487 1,122 3,182 4,679 6,655 6,641 -
-
NP to SH -1,419 -487 1,122 3,182 4,679 6,655 6,641 -
-
Tax Rate 608.60% 140.28% 63.44% 30.34% 29.78% 26.14% 25.74% -
Total Cost 77,252 74,230 73,425 73,977 74,784 75,248 75,162 1.84%
-
Net Worth 45,011 45,599 45,660 44,841 46,185 45,990 44,440 0.85%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 45,011 45,599 45,660 44,841 46,185 45,990 44,440 0.85%
NOSH 19,916 20,000 19,939 19,411 19,907 19,909 19,928 -0.04%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -1.87% -0.66% 1.51% 4.12% 5.89% 8.13% 8.12% -
ROE -3.15% -1.07% 2.46% 7.10% 10.13% 14.47% 14.94% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 380.75 368.72 373.87 397.49 399.16 411.38 410.48 -4.88%
EPS -7.12 -2.44 5.63 16.39 23.50 33.43 33.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.28 2.29 2.31 2.32 2.31 2.23 0.89%
Adjusted Per Share Value based on latest NOSH - 19,411
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 181.89 176.88 178.81 185.07 190.60 196.45 196.21 -4.92%
EPS -3.40 -1.17 2.69 7.63 11.22 15.96 15.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0797 1.0938 1.0952 1.0756 1.1078 1.1031 1.066 0.85%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.80 2.03 2.29 2.06 1.60 1.47 1.37 -
P/RPS 0.47 0.55 0.61 0.52 0.40 0.36 0.33 26.55%
P/EPS -25.26 -83.37 40.70 12.57 6.81 4.40 4.11 -
EY -3.96 -1.20 2.46 7.96 14.69 22.74 24.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 1.00 0.89 0.69 0.64 0.61 19.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 29/08/02 29/05/02 27/02/02 06/12/01 23/08/01 30/05/01 -
Price 1.62 1.90 2.25 2.00 2.14 1.70 1.45 -
P/RPS 0.43 0.52 0.60 0.50 0.54 0.41 0.35 14.69%
P/EPS -22.74 -78.03 39.99 12.20 9.10 5.09 4.35 -
EY -4.40 -1.28 2.50 8.20 10.98 19.66 22.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.83 0.98 0.87 0.92 0.74 0.65 7.04%

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