[SUPERLN] YoY TTM Result on 30-Apr-2007 [#4]

Announcement Date
10-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 357.44%
YoY--%
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 61,719 65,836 66,985 34,574 21.28%
PBT 5,768 -1,050 9,643 9,070 -13.99%
Tax -1,174 -195 -1,632 -493 33.50%
NP 4,594 -1,245 8,011 8,577 -18.77%
-
NP to SH 5,250 -1,008 8,011 8,577 -15.08%
-
Tax Rate 20.35% - 16.92% 5.44% -
Total Cost 57,125 67,081 58,974 25,997 29.97%
-
Net Worth 54,456 53,009 54,618 37,403 13.32%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 2,798 2,405 1,998 - -
Div Payout % 53.30% 0.00% 24.94% - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 54,456 53,009 54,618 37,403 13.32%
NOSH 79,255 80,086 80,109 61,317 8.92%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 7.44% -1.89% 11.96% 24.81% -
ROE 9.64% -1.90% 14.67% 22.93% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 77.87 82.21 83.62 56.39 11.34%
EPS 6.62 -1.26 10.00 13.99 -22.05%
DPS 3.50 3.00 2.50 0.00 -
NAPS 0.6871 0.6619 0.6818 0.61 4.04%
Adjusted Per Share Value based on latest NOSH - 61,317
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 38.57 41.15 41.87 21.61 21.27%
EPS 3.28 -0.63 5.01 5.36 -15.08%
DPS 1.75 1.50 1.25 0.00 -
NAPS 0.3404 0.3313 0.3414 0.2338 13.32%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.43 0.39 0.78 0.79 -
P/RPS 0.55 0.47 0.93 1.40 -26.73%
P/EPS 6.49 -30.99 7.80 5.65 4.72%
EY 15.41 -3.23 12.82 17.71 -4.52%
DY 8.14 7.69 3.21 0.00 -
P/NAPS 0.63 0.59 1.14 1.30 -21.43%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/06/10 29/06/09 23/06/08 - -
Price 0.42 0.40 0.78 0.00 -
P/RPS 0.54 0.49 0.93 0.00 -
P/EPS 6.34 -31.78 7.80 0.00 -
EY 15.77 -3.15 12.82 0.00 -
DY 8.33 7.50 3.21 0.00 -
P/NAPS 0.61 0.60 1.14 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