[SUBUR] QoQ Quarter Result on 30-Apr-2010 [#3]

Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 65.0%
YoY- 83.64%
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 183,296 158,263 169,056 164,123 184,255 162,419 189,371 -2.14%
PBT 7,532 13,668 15,512 12,365 8,320 10,134 10,883 -21.70%
Tax -2,101 -3,664 -9,347 -1,927 -1,994 -3,062 -2,171 -2.15%
NP 5,431 10,004 6,165 10,438 6,326 7,072 8,712 -26.96%
-
NP to SH 5,431 10,004 6,165 10,438 6,326 7,072 8,712 -26.96%
-
Tax Rate 27.89% 26.81% 60.26% 15.58% 23.97% 30.22% 19.95% -
Total Cost 177,865 148,259 162,891 153,685 177,929 155,347 180,659 -1.03%
-
Net Worth 608,873 611,146 606,077 599,949 589,297 590,276 582,685 2.96%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 608,873 611,146 606,077 599,949 589,297 590,276 582,685 2.96%
NOSH 187,923 188,045 188,222 188,072 188,273 188,586 188,571 -0.22%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 2.96% 6.32% 3.65% 6.36% 3.43% 4.35% 4.60% -
ROE 0.89% 1.64% 1.02% 1.74% 1.07% 1.20% 1.50% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 97.54 84.16 89.82 87.27 97.87 86.12 100.42 -1.91%
EPS 2.89 5.32 3.28 5.55 3.36 3.75 4.62 -26.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.24 3.25 3.22 3.19 3.13 3.13 3.09 3.20%
Adjusted Per Share Value based on latest NOSH - 188,072
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 87.70 75.72 80.89 78.53 88.16 77.71 90.61 -2.14%
EPS 2.60 4.79 2.95 4.99 3.03 3.38 4.17 -26.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9133 2.9241 2.8999 2.8706 2.8196 2.8243 2.788 2.96%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 2.25 2.20 2.15 2.19 1.90 1.96 2.26 -
P/RPS 2.31 2.61 2.39 2.51 1.94 2.28 2.25 1.76%
P/EPS 77.85 41.35 65.64 39.46 56.55 52.27 48.92 36.19%
EY 1.28 2.42 1.52 2.53 1.77 1.91 2.04 -26.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.68 0.67 0.69 0.61 0.63 0.73 -3.67%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 23/03/11 21/12/10 30/09/10 25/06/10 19/03/10 30/12/09 30/09/09 -
Price 2.87 2.28 2.26 2.03 1.93 1.97 2.02 -
P/RPS 2.94 2.71 2.52 2.33 1.97 2.29 2.01 28.76%
P/EPS 99.31 42.86 69.00 36.58 57.44 52.53 43.72 72.54%
EY 1.01 2.33 1.45 2.73 1.74 1.90 2.29 -41.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.70 0.70 0.64 0.62 0.63 0.65 23.23%

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