[SUBUR] QoQ Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
30-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -5.34%
YoY- -171.09%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 377,829 366,626 329,364 320,825 322,034 318,688 292,500 18.55%
PBT 47,464 25,904 8,808 -20,033 -18,902 -20,596 -15,496 -
Tax -7,348 -2,882 -4,272 20,033 18,902 20,596 15,496 -
NP 40,116 23,022 4,536 0 0 0 0 -
-
NP to SH 40,116 23,022 4,536 -20,005 -18,990 -20,728 -15,760 -
-
Tax Rate 15.48% 11.13% 48.50% - - - - -
Total Cost 337,713 343,604 324,828 320,825 322,034 318,688 292,500 10.02%
-
Net Worth 320,074 301,764 290,463 292,073 298,062 302,116 310,240 2.09%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 320,074 301,764 290,463 292,073 298,062 302,116 310,240 2.09%
NOSH 200,046 199,843 198,947 200,050 200,042 200,077 199,999 0.01%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 10.62% 6.28% 1.38% 0.00% 0.00% 0.00% 0.00% -
ROE 12.53% 7.63% 1.56% -6.85% -6.37% -6.86% -5.08% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 188.87 183.46 165.55 160.37 160.98 159.28 146.25 18.53%
EPS 20.05 11.52 2.28 -10.00 -9.49 -10.36 -7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.51 1.46 1.46 1.49 1.51 1.5512 2.08%
Adjusted Per Share Value based on latest NOSH - 200,069
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 180.78 175.42 157.59 153.50 154.08 152.48 139.95 18.55%
EPS 19.19 11.02 2.17 -9.57 -9.09 -9.92 -7.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5315 1.4438 1.3898 1.3975 1.4261 1.4455 1.4844 2.09%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 - - - - -
Price 1.60 1.76 1.05 0.00 0.00 0.00 0.00 -
P/RPS 0.85 0.96 0.63 0.00 0.00 0.00 0.00 -
P/EPS 7.98 15.28 46.05 0.00 0.00 0.00 0.00 -
EY 12.53 6.55 2.17 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.17 0.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 20/12/02 20/09/02 24/06/02 29/03/02 10/12/01 14/09/01 21/06/01 -
Price 1.32 1.35 1.05 0.97 0.00 0.00 0.00 -
P/RPS 0.70 0.74 0.63 0.60 0.00 0.00 0.00 -
P/EPS 6.58 11.72 46.05 -9.70 0.00 0.00 0.00 -
EY 15.19 8.53 2.17 -10.31 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.72 0.66 0.00 0.00 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