[SUBUR] QoQ Cumulative Quarter Result on 30-Apr-2007 [#3]

Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 28.75%
YoY- -11.54%
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 305,071 160,180 550,865 399,599 290,919 150,741 508,388 -28.78%
PBT 17,246 12,409 88,597 71,233 55,466 35,265 93,123 -67.40%
Tax -3,227 -2,654 -21,919 -17,901 -14,042 -8,065 -18,966 -69.19%
NP 14,019 9,755 66,678 53,332 41,424 27,200 74,157 -66.96%
-
NP to SH 14,019 9,755 66,678 53,332 41,424 27,200 74,157 -66.96%
-
Tax Rate 18.71% 21.39% 24.74% 25.13% 25.32% 22.87% 20.37% -
Total Cost 291,052 150,425 484,187 346,267 249,495 123,541 434,231 -23.35%
-
Net Worth 557,880 557,942 521,934 359,987 360,049 360,025 464,505 12.95%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 5,398 - - - - - 14,572 -48.32%
Div Payout % 38.51% - - - - - 19.65% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 557,880 557,942 521,934 359,987 360,049 360,025 464,505 12.95%
NOSH 179,961 179,981 179,977 179,993 180,024 180,012 182,159 -0.80%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 4.60% 6.09% 12.10% 13.35% 14.24% 18.04% 14.59% -
ROE 2.51% 1.75% 12.78% 14.81% 11.51% 7.56% 15.96% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 169.52 89.00 306.07 222.01 161.60 83.74 279.09 -28.21%
EPS 7.79 5.42 35.28 29.63 23.01 15.11 40.71 -66.69%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 8.00 -47.90%
NAPS 3.10 3.10 2.90 2.00 2.00 2.00 2.55 13.86%
Adjusted Per Share Value based on latest NOSH - 179,889
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 145.97 76.64 263.57 191.20 139.20 72.12 243.25 -28.78%
EPS 6.71 4.67 31.90 25.52 19.82 13.01 35.48 -66.95%
DPS 2.58 0.00 0.00 0.00 0.00 0.00 6.97 -48.35%
NAPS 2.6693 2.6696 2.4973 1.7224 1.7227 1.7226 2.2225 12.95%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 3.40 3.70 5.05 5.35 4.98 4.08 3.22 -
P/RPS 2.01 4.16 1.65 2.41 3.08 4.87 1.15 44.95%
P/EPS 43.65 68.27 13.63 18.06 21.64 27.00 7.91 211.30%
EY 2.29 1.46 7.34 5.54 4.62 3.70 12.64 -67.88%
DY 0.88 0.00 0.00 0.00 0.00 0.00 2.48 -49.78%
P/NAPS 1.10 1.19 1.74 2.68 2.49 2.04 1.26 -8.63%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 28/12/07 28/09/07 27/06/07 28/03/07 21/12/06 27/09/06 -
Price 3.24 3.50 3.90 5.20 5.00 4.84 3.74 -
P/RPS 1.91 3.93 1.27 2.34 3.09 5.78 1.34 26.57%
P/EPS 41.59 64.58 10.53 17.55 21.73 32.03 9.19 172.84%
EY 2.40 1.55 9.50 5.70 4.60 3.12 10.89 -63.41%
DY 0.93 0.00 0.00 0.00 0.00 0.00 2.14 -42.53%
P/NAPS 1.05 1.13 1.34 2.60 2.50 2.42 1.47 -20.04%

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