[SUPER] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -54.54%
YoY- 58.4%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 26,000 34,261 28,692 38,815 27,973 26,219 29,430 -2.04%
PBT 1,435 2,812 1,333 4,016 2,171 358 36 84.77%
Tax -472 -700 -369 -761 -571 -249 -195 15.86%
NP 963 2,112 964 3,255 1,600 109 -159 -
-
NP to SH 1,274 1,910 795 2,243 1,416 244 -126 -
-
Tax Rate 32.89% 24.89% 27.68% 18.95% 26.30% 69.55% 541.67% -
Total Cost 25,037 32,149 27,728 35,560 26,373 26,110 29,589 -2.74%
-
Net Worth 76,440 69,378 61,926 59,004 53,047 50,482 49,559 7.48%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 76,440 69,378 61,926 59,004 53,047 50,482 49,559 7.48%
NOSH 41,770 41,794 41,842 41,847 41,769 42,068 41,999 -0.09%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.70% 6.16% 3.36% 8.39% 5.72% 0.42% -0.54% -
ROE 1.67% 2.75% 1.28% 3.80% 2.67% 0.48% -0.25% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 62.24 81.98 68.57 92.75 66.97 62.32 70.07 -1.95%
EPS 3.05 4.57 1.90 5.36 3.39 0.58 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.66 1.48 1.41 1.27 1.20 1.18 7.58%
Adjusted Per Share Value based on latest NOSH - 41,847
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 62.36 82.18 68.82 93.10 67.10 62.89 70.59 -2.04%
EPS 3.06 4.58 1.91 5.38 3.40 0.59 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8335 1.6641 1.4854 1.4153 1.2724 1.2109 1.1887 7.48%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.85 0.65 0.56 0.60 0.69 0.47 0.58 -
P/RPS 1.37 0.79 0.82 0.65 1.03 0.75 0.83 8.70%
P/EPS 27.87 14.22 29.47 11.19 20.35 81.03 -193.33 -
EY 3.59 7.03 3.39 8.93 4.91 1.23 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.38 0.43 0.54 0.39 0.49 -1.04%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 23/08/11 24/08/10 25/08/09 26/08/08 28/08/07 29/08/06 29/08/05 -
Price 0.84 0.78 0.69 0.62 0.58 0.43 0.57 -
P/RPS 1.35 0.95 1.01 0.67 0.87 0.69 0.81 8.88%
P/EPS 27.54 17.07 36.32 11.57 17.11 74.14 -190.00 -
EY 3.63 5.86 2.75 8.65 5.84 1.35 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.47 0.44 0.46 0.36 0.48 -0.70%

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