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

Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 25.36%
YoY- -219.61%
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 370,979 362,671 344,794 330,041 320,825 313,051 314,043 11.71%
PBT 46,121 29,742 3,217 -13,957 -20,033 -15,299 -2,905 -
Tax -8,926 -5,417 -1,347 5,450 10,392 11,420 10,194 -
NP 37,195 24,325 1,870 -8,507 -9,641 -3,879 7,289 195.52%
-
NP to SH 37,195 24,325 1,870 -14,931 -20,005 -14,523 -3,355 -
-
Tax Rate 19.35% 18.21% 41.87% - - - - -
Total Cost 333,784 338,346 342,924 338,548 330,466 316,930 306,754 5.77%
-
Net Worth 342,385 319,931 301,912 290,463 292,101 297,923 302,188 8.65%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div - - - - - - 5,999 -
Div Payout % - - - - - - 0.00% -
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 342,385 319,931 301,912 290,463 292,101 297,923 302,188 8.65%
NOSH 200,225 199,956 199,942 198,947 200,069 199,948 200,124 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 10.03% 6.71% 0.54% -2.58% -3.01% -1.24% 2.32% -
ROE 10.86% 7.60% 0.62% -5.14% -6.85% -4.87% -1.11% -
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 185.28 181.37 172.45 165.89 160.36 156.57 156.92 11.67%
EPS 18.58 12.17 0.94 -7.51 -10.00 -7.26 -1.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.71 1.60 1.51 1.46 1.46 1.49 1.51 8.62%
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 197.18 192.76 183.26 175.42 170.52 166.39 166.92 11.71%
EPS 19.77 12.93 0.99 -7.94 -10.63 -7.72 -1.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
NAPS 1.8198 1.7005 1.6047 1.5438 1.5526 1.5835 1.6062 8.65%
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 0.88 1.02 0.63 0.00 0.00 0.00 -
P/EPS 7.75 13.15 188.18 -13.99 0.00 0.00 0.00 -
EY 12.90 7.60 0.53 -7.15 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 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 0.73 0.78 0.63 0.60 0.00 0.00 -
P/EPS 7.91 10.85 144.34 -13.99 -9.70 0.00 0.00 -
EY 12.64 9.22 0.69 -7.15 -10.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 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