[SUPER] YoY Quarter 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- -84.65%
YoY- -97.84%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 26,915 24,590 19,068 17,816 20,120 17,818 0 -100.00%
PBT 673 -164 -1,374 188 2,283 844 0 -100.00%
Tax -435 -455 -242 -155 -753 -318 0 -100.00%
NP 238 -619 -1,616 33 1,530 526 0 -100.00%
-
NP to SH 238 -619 -1,616 33 1,530 526 0 -100.00%
-
Tax Rate 64.64% - - 82.45% 32.98% 37.68% - -
Total Cost 26,677 25,209 20,684 17,783 18,590 17,292 0 -100.00%
-
Net Worth 50,940 41,001 43,385 44,841 43,031 37,224 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 50,940 41,001 43,385 44,841 43,031 37,224 0 -100.00%
NOSH 41,754 19,903 19,901 19,411 19,921 20,230 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 0.88% -2.52% -8.47% 0.19% 7.60% 2.95% 0.00% -
ROE 0.47% -1.51% -3.72% 0.07% 3.56% 1.41% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 64.46 123.55 95.81 91.78 100.99 88.07 0.00 -100.00%
EPS 0.57 -3.11 -8.12 0.17 7.68 2.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 2.06 2.18 2.31 2.16 1.84 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,411
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 64.56 58.98 45.74 42.73 48.26 42.74 0.00 -100.00%
EPS 0.57 -1.48 -3.88 0.08 3.67 1.26 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2219 0.9835 1.0406 1.0756 1.0321 0.8929 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.75 2.27 1.51 2.06 1.80 0.00 0.00 -
P/RPS 1.16 1.84 1.58 2.24 1.78 0.00 0.00 -100.00%
P/EPS 131.58 -72.99 -18.60 1,211.76 23.44 0.00 0.00 -100.00%
EY 0.76 -1.37 -5.38 0.08 4.27 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.10 0.69 0.89 0.83 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 25/02/04 28/02/03 27/02/02 23/02/01 15/03/00 - -
Price 0.70 1.04 1.50 2.00 1.59 3.08 0.00 -
P/RPS 1.09 0.84 1.57 2.18 1.57 3.50 0.00 -100.00%
P/EPS 122.81 -33.44 -18.47 1,176.47 20.70 118.46 0.00 -100.00%
EY 0.81 -2.99 -5.41 0.09 4.83 0.84 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.69 0.87 0.74 1.67 0.00 -100.00%

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