[SUBUR] QoQ Quarter Result on 30-Apr-2008 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
25-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -19.07%
YoY- -71.02%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 114,240 138,085 189,673 117,191 144,891 160,180 151,266 -16.99%
PBT 101 8,561 10,714 1,985 4,837 12,409 17,364 -96.71%
Tax 154 -5,379 -3,424 1,466 -573 -2,654 -4,018 -
NP 255 3,182 7,290 3,451 4,264 9,755 13,346 -92.76%
-
NP to SH 255 3,182 7,290 3,451 4,264 9,755 13,346 -92.76%
-
Tax Rate -152.48% 62.83% 31.96% -73.85% 11.85% 21.39% 23.14% -
Total Cost 113,985 134,903 182,383 113,740 140,627 150,425 137,920 -11.88%
-
Net Worth 594,346 573,896 568,468 551,046 557,738 557,942 359,833 39.51%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - - 5,397 - - -
Div Payout % - - - - 126.58% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 594,346 573,896 568,468 551,046 557,738 557,942 359,833 39.51%
NOSH 196,153 189,404 188,860 185,537 179,915 179,981 179,916 5.90%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 0.22% 2.30% 3.84% 2.94% 2.94% 6.09% 8.82% -
ROE 0.04% 0.55% 1.28% 0.63% 0.76% 1.75% 3.71% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 58.24 72.90 100.43 63.16 80.53 89.00 84.08 -21.62%
EPS 0.13 1.68 3.86 1.86 2.37 5.42 7.06 -92.94%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.03 3.03 3.01 2.97 3.10 3.10 2.00 31.74%
Adjusted Per Share Value based on latest NOSH - 185,537
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 54.66 66.07 90.75 56.07 69.33 76.64 72.38 -17.00%
EPS 0.12 1.52 3.49 1.65 2.04 4.67 6.39 -92.84%
DPS 0.00 0.00 0.00 0.00 2.58 0.00 0.00 -
NAPS 2.8438 2.7459 2.7199 2.6366 2.6686 2.6696 1.7217 39.51%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 1.68 1.76 3.10 3.16 3.40 3.70 5.05 -
P/RPS 2.88 2.41 3.09 5.00 4.22 4.16 6.01 -38.62%
P/EPS 1,292.31 104.76 80.31 169.89 143.46 68.27 68.08 605.27%
EY 0.08 0.95 1.25 0.59 0.70 1.46 1.47 -85.51%
DY 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.55 0.58 1.03 1.06 1.10 1.19 2.53 -63.67%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/03/09 30/12/08 30/09/08 25/06/08 26/03/08 28/12/07 28/09/07 -
Price 1.73 1.69 2.15 3.16 3.24 3.50 3.90 -
P/RPS 2.97 2.32 2.14 5.00 4.02 3.93 4.64 -25.62%
P/EPS 1,330.77 100.60 55.70 169.89 136.71 64.58 52.58 753.62%
EY 0.08 0.99 1.80 0.59 0.73 1.55 1.90 -87.78%
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.57 0.56 0.71 1.06 1.05 1.13 1.95 -55.79%

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