[SUPER] YoY 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
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 112,871 91,290 77,085 77,159 79,426 34,162 -1.24%
PBT 4,907 -772 -1,283 4,568 8,827 1,588 -1.17%
Tax -2,550 -952 -1,785 -1,386 -2,504 -785 -1.23%
NP 2,357 -1,724 -3,068 3,182 6,323 803 -1.12%
-
NP to SH 2,357 -1,724 -3,068 3,182 6,323 803 -1.12%
-
Tax Rate 51.97% - - 30.34% 28.37% 49.43% -
Total Cost 110,514 93,014 80,153 73,977 73,103 33,359 -1.25%
-
Net Worth 50,940 41,001 43,385 44,841 43,031 37,224 -0.32%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 50,940 41,001 43,385 44,841 43,031 37,224 -0.32%
NOSH 41,754 19,903 19,901 19,411 19,921 20,230 -0.75%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.09% -1.89% -3.98% 4.12% 7.96% 2.35% -
ROE 4.63% -4.20% -7.07% 7.10% 14.69% 2.16% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 270.32 458.66 387.33 397.49 398.69 168.86 -0.49%
EPS 5.64 -8.66 -15.42 16.39 31.74 3.97 -0.36%
DPS 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 0.43%
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 CAGR
RPS 270.73 218.97 184.90 185.07 190.51 81.94 -1.24%
EPS 5.65 -4.14 -7.36 7.63 15.17 1.93 -1.12%
DPS 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 -0.32%
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 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 -
P/RPS 0.28 0.49 0.39 0.52 0.45 0.00 -100.00%
P/EPS 13.29 -26.21 -9.80 12.57 5.67 0.00 -100.00%
EY 7.53 -3.82 -10.21 7.96 17.63 0.00 -100.00%
DY 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 -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 CAGR
Date 25/02/05 25/02/04 28/02/03 27/02/02 23/02/01 - -
Price 0.70 1.04 1.50 2.00 1.59 0.00 -
P/RPS 0.26 0.23 0.39 0.50 0.40 0.00 -100.00%
P/EPS 12.40 -12.01 -9.73 12.20 5.01 0.00 -100.00%
EY 8.06 -8.33 -10.28 8.20 19.96 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.50 0.69 0.87 0.74 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