[SUBUR] QoQ Cumulative Quarter Result on 30-Apr-2002 [#1]

Stock
[SUBUR] SUBUR TIASA HOLDINGS BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 105.67%
YoY- 128.78%
Quarter Report
Latest QR
Upcoming QR
SUBUR's Result
SUBUR's Financial Summary
View:
Show?
Cumulative Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 370,979 283,372 183,313 82,341 320,825 241,526 159,344 75.39%
PBT 46,121 35,598 12,952 2,202 -20,033 -14,177 -10,298 -
Tax -12,764 -5,511 -1,441 -1,068 20,033 14,177 10,298 -
NP 33,357 30,087 11,511 1,134 0 0 0 -
-
NP to SH 33,357 30,087 11,511 1,134 -20,005 -14,243 -10,364 -
-
Tax Rate 27.68% 15.48% 11.13% 48.50% - - - -
Total Cost 337,622 253,285 171,802 81,207 320,825 241,526 159,344 64.74%
-
Net Worth 351,952 320,074 301,764 290,463 292,073 298,062 302,116 10.68%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 351,952 320,074 301,764 290,463 292,073 298,062 302,116 10.68%
NOSH 199,973 200,046 199,843 198,947 200,050 200,042 200,077 -0.03%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 8.99% 10.62% 6.28% 1.38% 0.00% 0.00% 0.00% -
ROE 9.48% 9.40% 3.81% 0.39% -6.85% -4.78% -3.43% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 185.51 141.65 91.73 41.39 160.37 120.74 79.64 75.45%
EPS 16.68 15.04 5.76 0.57 -10.00 -7.12 -5.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.60 1.51 1.46 1.46 1.49 1.51 10.72%
Adjusted Per Share Value based on latest NOSH - 198,947
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 197.18 150.62 97.43 43.77 170.52 128.37 84.69 75.39%
EPS 17.73 15.99 6.12 0.60 -10.63 -7.57 -5.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8707 1.7012 1.6039 1.5438 1.5524 1.5842 1.6058 10.68%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/01/03 31/10/02 31/07/02 30/04/02 - - - -
Price 1.44 1.60 1.76 1.05 0.00 0.00 0.00 -
P/RPS 0.78 1.13 1.92 2.54 0.00 0.00 0.00 -
P/EPS 8.63 10.64 30.56 184.21 0.00 0.00 0.00 -
EY 11.58 9.40 3.27 0.54 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.00 1.17 0.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 28/03/03 20/12/02 20/09/02 24/06/02 29/03/02 10/12/01 14/09/01 -
Price 1.47 1.32 1.35 1.05 0.97 0.00 0.00 -
P/RPS 0.79 0.93 1.47 2.54 0.60 0.00 0.00 -
P/EPS 8.81 8.78 23.44 184.21 -9.70 0.00 0.00 -
EY 11.35 11.39 4.27 0.54 -10.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.89 0.72 0.66 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