[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2017 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
28-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Oct-2017 [#1]
Profit Trend
QoQ- 54.94%
YoY- -1358.0%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 322,187 335,718 388,082 443,728 498,700 503,150 523,950 -27.75%
PBT -6,980 1,416 1,854 1,660 4,710 -5,124 -13,972 -37.11%
Tax -12,349 -9,817 -7,374 -9,168 -21,168 -5,797 -3,604 127.79%
NP -19,329 -8,401 -5,520 -7,508 -16,458 -10,921 -17,576 6.56%
-
NP to SH -19,580 -8,542 -5,662 -7,548 -16,752 -10,874 -17,384 8.27%
-
Tax Rate - 693.29% 397.73% 552.29% 449.43% - - -
Total Cost 341,516 344,119 393,602 451,236 515,158 514,071 541,526 -26.52%
-
Net Worth 605,743 620,792 626,439 628,320 630,201 620,795 624,558 -2.02%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 605,743 620,792 626,439 628,320 630,201 620,795 624,558 -2.02%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin -6.00% -2.50% -1.42% -1.69% -3.30% -2.17% -3.35% -
ROE -3.23% -1.38% -0.90% -1.20% -2.66% -1.75% -2.78% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 171.27 178.46 206.29 235.87 265.10 267.46 278.52 -27.75%
EPS -10.41 -4.55 -3.00 -4.00 -8.90 -5.79 -9.24 8.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.22 3.30 3.33 3.34 3.35 3.30 3.32 -2.02%
Adjusted Per Share Value based on latest NOSH - 209,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 154.16 160.63 185.69 212.31 238.61 240.74 250.69 -27.75%
EPS -9.37 -4.09 -2.71 -3.61 -8.02 -5.20 -8.32 8.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8983 2.9703 2.9973 3.0063 3.0153 2.9703 2.9883 -2.02%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.89 0.99 1.20 1.28 1.37 1.36 1.45 -
P/RPS 0.52 0.55 0.58 0.54 0.52 0.51 0.52 0.00%
P/EPS -8.55 -21.80 -39.87 -31.90 -15.38 -23.53 -15.69 -33.35%
EY -11.69 -4.59 -2.51 -3.13 -6.50 -4.25 -6.37 50.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.36 0.38 0.41 0.41 0.44 -26.07%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 27/09/18 28/06/18 29/03/18 28/12/17 29/09/17 30/06/17 29/03/17 -
Price 0.83 0.88 1.00 1.24 1.30 1.38 1.40 -
P/RPS 0.48 0.49 0.48 0.53 0.49 0.52 0.50 -2.69%
P/EPS -7.97 -19.38 -33.23 -30.90 -14.60 -23.87 -15.15 -34.90%
EY -12.54 -5.16 -3.01 -3.24 -6.85 -4.19 -6.60 53.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.30 0.37 0.39 0.42 0.42 -27.42%

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