[SUNZEN] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 90.83%
YoY- 99.06%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 113,728 90,444 81,932 88,008 94,600 82,233 72,504 35.03%
PBT 8,640 3,730 2,180 2,230 1,508 -12,704 -6,505 -
Tax -3,348 -1,765 -1,102 -930 -560 -209 76 -
NP 5,292 1,965 1,077 1,300 948 -12,913 -6,429 -
-
NP to SH 2,964 698 41 -80 -872 -13,231 -6,196 -
-
Tax Rate 38.75% 47.32% 50.55% 41.70% 37.14% - - -
Total Cost 108,436 88,479 80,854 86,708 93,652 95,146 78,933 23.60%
-
Net Worth 104,467 96,958 92,534 90,644 89,949 89,890 84,612 15.10%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 104,467 96,958 92,534 90,644 89,949 89,890 84,612 15.10%
NOSH 714,443 625,462 579,752 579,256 536,979 535,046 535,046 21.28%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.65% 2.17% 1.31% 1.48% 1.00% -15.70% -8.87% -
ROE 2.84% 0.72% 0.04% -0.09% -0.97% -14.72% -7.32% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 18.51 15.86 15.05 16.51 17.88 15.55 13.71 22.17%
EPS 0.48 0.12 0.01 -0.02 -0.16 -2.50 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.17 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 579,256
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.15 11.25 10.19 10.95 11.77 10.23 9.02 35.04%
EPS 0.37 0.09 0.01 -0.01 -0.11 -1.65 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1206 0.1151 0.1128 0.1119 0.1118 0.1053 15.09%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.245 0.25 0.235 0.23 0.21 0.18 0.16 -
P/RPS 1.32 1.58 1.56 1.39 1.17 1.16 1.17 8.38%
P/EPS 50.80 204.28 3,094.75 -1,532.96 -127.42 -7.19 -13.66 -
EY 1.97 0.49 0.03 -0.07 -0.78 -13.90 -7.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.47 1.38 1.35 1.24 1.06 1.00 27.54%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 24/11/21 27/08/21 28/05/21 25/02/21 26/11/20 -
Price 0.235 0.265 0.19 0.225 0.23 0.19 0.155 -
P/RPS 1.27 1.67 1.26 1.36 1.29 1.22 1.13 8.10%
P/EPS 48.72 216.54 2,502.14 -1,499.63 -139.56 -7.59 -13.23 -
EY 2.05 0.46 0.04 -0.07 -0.72 -13.17 -7.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.56 1.12 1.32 1.35 1.12 0.97 26.52%

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