[SUBUR] QoQ Cumulative Quarter Result on 31-Jul-2001 [#2]

Announcement Date
14-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jul-2001 [#2]
Profit Trend
QoQ- -163.05%
YoY- -149.05%
View:
Show?
Cumulative Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 82,341 320,825 241,526 159,344 73,125 308,353 236,828 -50.65%
PBT 2,202 -20,033 -14,177 -10,298 -3,874 31,518 32,640 -83.50%
Tax -1,068 20,033 14,177 10,298 3,874 -3,379 -4,221 -60.09%
NP 1,134 0 0 0 0 28,139 28,419 -88.39%
-
NP to SH 1,134 -20,005 -14,243 -10,364 -3,940 28,139 28,419 -88.39%
-
Tax Rate 48.50% - - - - 10.72% 12.93% -
Total Cost 81,207 320,825 241,526 159,344 73,125 280,214 208,409 -46.74%
-
Net Worth 290,463 292,073 298,062 302,116 310,240 315,148 321,988 -6.65%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div - - - - - 5,999 - -
Div Payout % - - - - - 21.32% - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 290,463 292,073 298,062 302,116 310,240 315,148 321,988 -6.65%
NOSH 198,947 200,050 200,042 200,077 199,999 199,992 199,992 -0.34%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 1.38% 0.00% 0.00% 0.00% 0.00% 9.13% 12.00% -
ROE 0.39% -6.85% -4.78% -3.43% -1.27% 8.93% 8.83% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 41.39 160.37 120.74 79.64 36.56 154.18 118.42 -50.47%
EPS 0.57 -10.00 -7.12 -5.18 -1.97 14.07 14.21 -88.35%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.46 1.46 1.49 1.51 1.5512 1.5758 1.61 -6.32%
Adjusted Per Share Value based on latest NOSH - 200,124
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 39.40 153.50 115.56 76.24 34.99 147.54 113.31 -50.64%
EPS 0.54 -9.57 -6.81 -4.96 -1.89 13.46 13.60 -88.42%
DPS 0.00 0.00 0.00 0.00 0.00 2.87 0.00 -
NAPS 1.3898 1.3975 1.4261 1.4455 1.4844 1.5079 1.5406 -6.65%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 - - - - - - -
Price 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 184.21 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.54 0.00 0.00 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 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 24/06/02 29/03/02 10/12/01 14/09/01 21/06/01 02/04/01 13/12/00 -
Price 1.05 0.97 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.54 0.60 0.00 0.00 0.00 0.00 0.00 -
P/EPS 184.21 -9.70 0.00 0.00 0.00 0.00 0.00 -
EY 0.54 -10.31 0.00 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 0.72 0.66 0.00 0.00 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