[SUBUR] QoQ Quarter Result on 30-Apr-2002 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 119.68%
YoY- 128.78%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 87,607 100,059 100,972 82,341 79,299 82,182 86,219 1.06%
PBT 10,523 22,646 10,750 2,202 -5,586 -3,879 -6,424 -
Tax -3,415 -4,070 -373 -1,068 5,586 3,879 6,424 -
NP 7,108 18,576 10,377 1,134 0 0 0 -
-
NP to SH 7,108 18,576 10,377 1,134 -5,762 -3,879 -6,424 -
-
Tax Rate 32.45% 17.97% 3.47% 48.50% - - - -
Total Cost 80,499 81,483 90,595 81,207 79,299 82,182 86,219 -4.46%
-
Net Worth 342,385 319,931 301,912 290,463 292,101 297,923 302,188 8.65%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 342,385 319,931 301,912 290,463 292,101 297,923 302,188 8.65%
NOSH 200,225 199,956 199,942 198,947 200,069 199,948 200,124 0.03%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 8.11% 18.57% 10.28% 1.38% 0.00% 0.00% 0.00% -
ROE 2.08% 5.81% 3.44% 0.39% -1.97% -1.30% -2.13% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 43.75 50.04 50.50 41.39 39.64 41.10 43.08 1.03%
EPS 3.55 9.29 5.19 0.57 -2.88 -1.94 -3.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.60 1.51 1.46 1.46 1.49 1.51 8.62%
Adjusted Per Share Value based on latest NOSH - 198,947
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 41.92 47.88 48.31 39.40 37.94 39.32 41.25 1.07%
EPS 3.40 8.89 4.97 0.54 -2.76 -1.86 -3.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6382 1.5308 1.4446 1.3898 1.3976 1.4255 1.4459 8.65%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/01/03 31/10/02 31/07/02 30/04/02 - - - -
Price 1.44 1.60 1.76 1.05 0.00 0.00 0.00 -
P/RPS 3.29 3.20 3.49 2.54 0.00 0.00 0.00 -
P/EPS 40.56 17.22 33.91 184.21 0.00 0.00 0.00 -
EY 2.47 5.81 2.95 0.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.00 1.17 0.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 20/12/02 20/09/02 24/06/02 29/03/02 10/12/01 14/09/01 -
Price 1.47 1.32 1.35 1.05 0.97 0.00 0.00 -
P/RPS 3.36 2.64 2.67 2.54 2.45 0.00 0.00 -
P/EPS 41.41 14.21 26.01 184.21 -33.68 0.00 0.00 -
EY 2.41 7.04 3.84 0.54 -2.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 0.89 0.72 0.66 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