[SUBUR] YoY TTM Result on 31-Jan-2018 [#2]

Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 42.04%
YoY- 72.65%
Quarter Report
View:
Show?
TTM Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 327,992 331,493 288,810 430,766 509,903 614,389 921,092 -15.79%
PBT -7,606 -12,592 -16,653 12,623 -38,932 -1,465 31,658 -
Tax -14,490 -10,988 -8,611 -23,053 -994 -963 -7,140 12.50%
NP -22,096 -23,580 -25,264 -10,430 -39,926 -2,428 24,518 -
-
NP to SH -21,723 -23,842 -25,308 -10,891 -39,821 -2,421 24,545 -
-
Tax Rate - - - 182.63% - - 22.55% -
Total Cost 350,088 355,073 314,074 441,196 549,829 616,817 896,574 -14.49%
-
Net Worth 546,096 568,101 592,562 626,439 624,558 671,606 690,424 -3.82%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 546,096 568,101 592,562 626,439 624,558 671,606 690,424 -3.82%
NOSH 209,000 209,000 209,000 209,000 188,120 188,125 187,615 1.81%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin -6.74% -7.11% -8.75% -2.42% -7.83% -0.40% 2.66% -
ROE -3.98% -4.20% -4.27% -1.74% -6.38% -0.36% 3.56% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 174.18 176.22 153.53 228.98 271.05 326.59 490.95 -15.84%
EPS -11.54 -12.67 -13.45 -5.79 -21.17 -1.29 13.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.90 3.02 3.15 3.33 3.32 3.57 3.68 -3.88%
Adjusted Per Share Value based on latest NOSH - 209,000
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 156.93 158.61 138.19 206.11 243.97 293.97 440.71 -15.79%
EPS -10.39 -11.41 -12.11 -5.21 -19.05 -1.16 11.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6129 2.7182 2.8352 2.9973 2.9883 3.2134 3.3035 -3.82%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.66 0.65 0.50 1.20 1.45 1.75 1.97 -
P/RPS 0.38 0.37 0.33 0.52 0.53 0.54 0.40 -0.85%
P/EPS -5.72 -5.13 -3.72 -20.73 -6.85 -135.98 15.06 -
EY -17.48 -19.50 -26.91 -4.82 -14.60 -0.74 6.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.16 0.36 0.44 0.49 0.54 -13.24%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 20/03/20 22/03/19 29/03/18 29/03/17 29/03/16 26/03/15 -
Price 0.71 0.515 0.515 1.00 1.40 1.75 1.90 -
P/RPS 0.41 0.29 0.34 0.44 0.52 0.54 0.39 0.83%
P/EPS -6.15 -4.06 -3.83 -17.27 -6.61 -135.98 14.52 -
EY -16.25 -24.61 -26.12 -5.79 -15.12 -0.74 6.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.17 0.16 0.30 0.42 0.49 0.52 -12.08%

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