[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2015 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -88.76%
YoY- -98.73%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 554,603 555,884 613,350 580,824 753,947 830,640 892,466 -27.19%
PBT -31,740 -25,194 412 4,076 2,366 7,541 8,074 -
Tax -1,132 4,392 -3,880 -3,788 189 400 -1,576 -19.81%
NP -32,872 -20,802 -3,468 288 2,555 7,941 6,498 -
-
NP to SH -32,863 -20,802 -3,468 288 2,562 7,941 6,498 -
-
Tax Rate - - 941.75% 92.93% -7.99% -5.30% 19.52% -
Total Cost 587,475 576,686 616,818 580,536 751,392 822,698 885,968 -23.97%
-
Net Worth 649,025 660,591 672,867 647,999 674,672 683,906 691,116 -4.10%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 649,025 660,591 672,867 647,999 674,672 683,906 691,116 -4.10%
NOSH 188,123 188,202 188,478 180,000 188,455 187,886 187,803 0.11%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -5.93% -3.74% -0.57% 0.05% 0.34% 0.96% 0.73% -
ROE -5.06% -3.15% -0.52% 0.04% 0.38% 1.16% 0.94% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 294.81 295.36 325.42 322.68 400.07 442.10 475.21 -27.28%
EPS -20.34 -11.05 -1.84 0.16 1.36 4.23 3.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.45 3.51 3.57 3.60 3.58 3.64 3.68 -4.21%
Adjusted Per Share Value based on latest NOSH - 180,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 265.36 265.97 293.47 277.91 360.74 397.44 427.02 -27.19%
EPS -15.72 -9.95 -1.66 0.14 1.23 3.80 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1054 3.1607 3.2195 3.1005 3.2281 3.2723 3.3068 -4.10%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.45 1.61 1.75 1.66 1.72 1.82 1.97 -
P/RPS 0.49 0.55 0.54 0.51 0.43 0.41 0.41 12.63%
P/EPS -8.30 -14.57 -95.11 1,037.50 126.52 43.06 56.94 -
EY -12.05 -6.87 -1.05 0.10 0.79 2.32 1.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.49 0.46 0.48 0.50 0.54 -15.43%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 28/06/16 29/03/16 22/12/15 29/09/15 26/06/15 26/03/15 -
Price 1.50 1.53 1.75 2.00 1.54 1.69 1.90 -
P/RPS 0.51 0.52 0.54 0.62 0.38 0.38 0.40 17.59%
P/EPS -8.59 -13.84 -95.11 1,250.00 113.28 39.98 54.91 -
EY -11.65 -7.22 -1.05 0.08 0.88 2.50 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.49 0.56 0.43 0.46 0.52 -11.91%

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