[SUBUR] QoQ Cumulative Quarter Result on 31-Oct-2016 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016 [#1]
Profit Trend
QoQ- 100.46%
YoY- 108.33%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 498,700 377,363 261,975 140,742 554,603 416,913 306,675 38.32%
PBT 4,710 -3,843 -6,986 313 -31,740 -18,896 206 707.10%
Tax -21,168 -4,348 -1,802 -210 -1,132 3,294 -1,940 392.66%
NP -16,458 -8,191 -8,788 103 -32,872 -15,602 -1,734 348.89%
-
NP to SH -16,752 -8,156 -8,692 150 -32,863 -15,602 -1,734 354.23%
-
Tax Rate 449.43% - - 67.09% - - 941.75% -
Total Cost 515,158 385,554 270,763 140,639 587,475 432,515 308,409 40.82%
-
Net Worth 630,201 620,795 624,558 632,083 649,025 660,591 672,867 -4.27%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 630,201 620,795 624,558 632,083 649,025 660,591 672,867 -4.27%
NOSH 209,000 209,000 209,000 209,000 188,123 188,202 188,478 7.13%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin -3.30% -2.17% -3.35% 0.07% -5.93% -3.74% -0.57% -
ROE -2.66% -1.31% -1.39% 0.02% -5.06% -2.36% -0.26% -
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 265.10 200.60 139.26 74.82 294.81 221.52 162.71 38.50%
EPS -8.90 -4.34 -4.62 0.08 -20.34 -8.29 -0.92 354.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.30 3.32 3.36 3.45 3.51 3.57 -4.15%
Adjusted Per Share Value based on latest NOSH - 209,000
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 238.61 180.56 125.35 67.34 265.36 199.48 146.73 38.32%
EPS -8.02 -3.90 -4.16 0.07 -15.72 -7.47 -0.83 354.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0153 2.9703 2.9883 3.0243 3.1054 3.1607 3.2195 -4.27%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 1.37 1.36 1.45 1.47 1.45 1.61 1.75 -
P/RPS 0.52 0.68 1.04 1.96 0.49 0.73 1.08 -38.59%
P/EPS -15.38 -31.37 -31.38 1,843.58 -8.30 -19.42 -190.22 -81.33%
EY -6.50 -3.19 -3.19 0.05 -12.05 -5.15 -0.53 432.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.44 0.44 0.42 0.46 0.49 -11.21%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 29/09/17 30/06/17 29/03/17 22/12/16 29/09/16 28/06/16 29/03/16 -
Price 1.30 1.38 1.40 1.37 1.50 1.53 1.75 -
P/RPS 0.49 0.69 1.01 1.83 0.51 0.69 1.08 -40.98%
P/EPS -14.60 -31.83 -30.30 1,718.16 -8.59 -18.46 -190.22 -81.96%
EY -6.85 -3.14 -3.30 0.06 -11.65 -5.42 -0.53 451.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.42 0.41 0.43 0.44 0.49 -14.12%

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