[SUBUR] QoQ Cumulative Quarter Result on 30-Apr-2001 [#1]

Announcement Date
21-Jun-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
30-Apr-2001 [#1]
Profit Trend
QoQ- -114.0%
YoY- -133.63%
View:
Show?
Cumulative Result
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Revenue 320,825 241,526 159,344 73,125 308,353 236,828 153,654 63.14%
PBT -20,033 -14,177 -10,298 -3,874 31,518 32,640 24,125 -
Tax 20,033 14,177 10,298 3,874 -3,379 -4,221 -2,995 -
NP 0 0 0 0 28,139 28,419 21,130 -
-
NP to SH -20,005 -14,243 -10,364 -3,940 28,139 28,419 21,130 -
-
Tax Rate - - - - 10.72% 12.93% 12.41% -
Total Cost 320,825 241,526 159,344 73,125 280,214 208,409 132,524 80.00%
-
Net Worth 292,073 298,062 302,116 310,240 315,148 321,988 248,082 11.46%
Dividend
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Div - - - - 5,999 - - -
Div Payout % - - - - 21.32% - - -
Equity
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Net Worth 292,073 298,062 302,116 310,240 315,148 321,988 248,082 11.46%
NOSH 200,050 200,042 200,077 199,999 199,992 199,992 199,905 0.04%
Ratio Analysis
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 9.13% 12.00% 13.75% -
ROE -6.85% -4.78% -3.43% -1.27% 8.93% 8.83% 8.52% -
Per Share
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 160.37 120.74 79.64 36.56 154.18 118.42 76.86 63.06%
EPS -10.00 -7.12 -5.18 -1.97 14.07 14.21 10.57 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.46 1.49 1.51 1.5512 1.5758 1.61 1.241 11.41%
Adjusted Per Share Value based on latest NOSH - 199,999
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
RPS 170.52 128.37 84.69 38.87 163.89 125.88 81.67 63.13%
EPS -10.63 -7.57 -5.51 -2.09 14.96 15.11 11.23 -
DPS 0.00 0.00 0.00 0.00 3.19 0.00 0.00 -
NAPS 1.5524 1.5842 1.6058 1.649 1.6751 1.7114 1.3186 11.46%
Price Multiplier on Financial Quarter End Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 31/07/00 CAGR
Date 29/03/02 10/12/01 14/09/01 21/06/01 02/04/01 13/12/00 25/09/00 -
Price 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -9.70 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -10.31 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 0.00 0.00 0.00 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