[SUBUR] QoQ Annualized Quarter Result on 31-Oct-2018 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
21-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2019
Quarter
31-Oct-2018 [#1]
Profit Trend
QoQ- 102.45%
YoY- 106.36%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 312,915 323,129 321,328 347,656 322,187 335,718 388,082 -13.40%
PBT -27,795 -31,841 -17,492 2,004 -6,980 1,416 1,854 -
Tax -7,392 5,377 102 -1,084 -12,349 -9,817 -7,374 0.16%
NP -35,187 -26,464 -17,390 920 -19,329 -8,401 -5,520 244.96%
-
NP to SH -35,110 -25,945 -17,118 480 -19,580 -8,542 -5,662 238.65%
-
Tax Rate - - - 54.09% - 693.29% 397.73% -
Total Cost 348,102 349,593 338,718 346,736 341,516 344,119 393,602 -7.88%
-
Net Worth 560,561 583,140 592,562 600,093 605,743 620,792 626,439 -7.15%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 560,561 583,140 592,562 600,093 605,743 620,792 626,439 -7.15%
NOSH 209,000 209,000 209,000 209,000 209,000 209,000 209,000 0.00%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin -11.24% -8.19% -5.41% 0.26% -6.00% -2.50% -1.42% -
ROE -6.26% -4.45% -2.89% 0.08% -3.23% -1.38% -0.90% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 166.35 171.78 170.81 184.81 171.27 178.46 206.29 -13.39%
EPS -18.66 -13.79 -9.10 0.24 -10.41 -4.55 -3.00 239.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.98 3.10 3.15 3.19 3.22 3.30 3.33 -7.15%
Adjusted Per Share Value based on latest NOSH - 209,000
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 149.72 154.61 153.75 166.34 154.16 160.63 185.69 -13.40%
EPS -16.80 -12.41 -8.19 0.23 -9.37 -4.09 -2.71 238.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6821 2.7901 2.8352 2.8713 2.8983 2.9703 2.9973 -7.15%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.54 0.535 0.50 0.765 0.89 0.99 1.20 -
P/RPS 0.32 0.31 0.29 0.41 0.52 0.55 0.58 -32.80%
P/EPS -2.89 -3.88 -5.49 299.81 -8.55 -21.80 -39.87 -82.69%
EY -34.56 -25.78 -18.20 0.33 -11.69 -4.59 -2.51 477.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.17 0.16 0.24 0.28 0.30 0.36 -37.08%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 27/09/19 27/06/19 22/03/19 21/12/18 27/09/18 28/06/18 29/03/18 -
Price 0.44 0.485 0.515 0.46 0.83 0.88 1.00 -
P/RPS 0.26 0.28 0.30 0.25 0.48 0.49 0.48 -33.62%
P/EPS -2.36 -3.52 -5.66 180.28 -7.97 -19.38 -33.23 -82.93%
EY -42.42 -28.44 -17.67 0.55 -12.54 -5.16 -3.01 486.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.16 0.16 0.14 0.26 0.27 0.30 -37.08%

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