[SUBUR] QoQ Quarter Result on 30-Apr-2015 [#3]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
26-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 210.99%
YoY- -73.16%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 161,469 145,206 130,967 176,747 229,965 216,268 244,261 -24.05%
PBT -813 1,019 -3,290 1,619 -3,980 8,017 15,441 -
Tax -993 -947 -111 1,088 1,541 -2,329 -4,256 -62.00%
NP -1,806 72 -3,401 2,707 -2,439 5,688 11,185 -
-
NP to SH -1,806 72 -3,394 2,707 -2,439 5,688 11,212 -
-
Tax Rate - 92.93% - -67.20% - 29.05% 27.56% -
Total Cost 163,275 145,134 134,368 174,040 232,404 210,580 233,076 -21.07%
-
Net Worth 671,606 647,999 674,829 684,269 690,424 704,407 705,449 -3.21%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 671,606 647,999 674,829 684,269 690,424 704,407 705,449 -3.21%
NOSH 188,125 180,000 188,500 187,986 187,615 188,344 188,119 0.00%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -1.12% 0.05% -2.60% 1.53% -1.06% 2.63% 4.58% -
ROE -0.27% 0.01% -0.50% 0.40% -0.35% 0.81% 1.59% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 85.83 80.67 69.48 94.02 122.57 114.83 129.84 -24.05%
EPS -0.96 0.04 -1.80 1.44 -1.30 3.02 6.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.57 3.60 3.58 3.64 3.68 3.74 3.75 -3.21%
Adjusted Per Share Value based on latest NOSH - 187,986
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 77.26 69.48 62.66 84.57 110.03 103.48 116.87 -24.05%
EPS -0.86 0.03 -1.62 1.30 -1.17 2.72 5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2134 3.1005 3.2289 3.274 3.3035 3.3704 3.3754 -3.21%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.75 1.66 1.72 1.82 1.97 2.12 2.30 -
P/RPS 2.04 2.06 2.48 1.94 1.61 1.85 1.77 9.89%
P/EPS -182.29 4,150.00 -95.53 126.39 -151.54 70.20 38.59 -
EY -0.55 0.02 -1.05 0.79 -0.66 1.42 2.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.46 0.48 0.50 0.54 0.57 0.61 -13.55%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/03/16 22/12/15 29/09/15 26/06/15 26/03/15 23/12/14 30/09/14 -
Price 1.75 2.00 1.54 1.69 1.90 1.86 2.24 -
P/RPS 2.04 2.48 2.22 1.80 1.55 1.62 1.73 11.58%
P/EPS -182.29 5,000.00 -85.53 117.36 -146.15 61.59 37.58 -
EY -0.55 0.02 -1.17 0.85 -0.68 1.62 2.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.43 0.46 0.52 0.50 0.60 -12.59%

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