[SUNZEN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -50.94%
YoY- 10.26%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 29,492 28,052 26,386 21,260 28,256 26,378 25,726 9.50%
PBT 2,518 2,336 1,600 860 1,879 1,654 1,404 47.45%
Tax -370 -400 -300 0 -126 -81 -20 595.78%
NP 2,148 1,936 1,300 860 1,753 1,573 1,384 33.94%
-
NP to SH 2,148 1,936 1,300 860 1,753 1,573 1,384 33.94%
-
Tax Rate 14.69% 17.12% 18.75% 0.00% 6.71% 4.90% 1.42% -
Total Cost 27,344 26,116 25,086 20,400 26,503 24,805 24,342 8.03%
-
Net Worth 28,473 28,441 25,113 24,571 23,972 23,898 21,625 20.06%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 28,473 28,441 25,113 24,571 23,972 23,898 21,625 20.06%
NOSH 149,861 149,690 147,727 153,571 149,826 149,367 144,166 2.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.28% 6.90% 4.93% 4.05% 6.20% 5.96% 5.38% -
ROE 7.54% 6.81% 5.18% 3.50% 7.31% 6.58% 6.40% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.68 18.74 17.86 13.84 18.86 17.66 17.84 6.74%
EPS 1.44 1.29 0.88 0.56 1.17 1.05 0.96 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.17 0.16 0.16 0.16 0.15 17.01%
Adjusted Per Share Value based on latest NOSH - 153,571
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.66 3.48 3.28 2.64 3.51 3.28 3.20 9.34%
EPS 0.27 0.24 0.16 0.11 0.22 0.20 0.17 36.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0354 0.0353 0.0312 0.0305 0.0298 0.0297 0.0269 20.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.21 0.22 0.27 0.28 0.23 0.22 0.27 -
P/RPS 1.07 1.17 1.51 2.02 1.22 1.25 1.51 -20.46%
P/EPS 14.65 17.01 30.68 50.00 19.66 20.89 28.13 -35.19%
EY 6.83 5.88 3.26 2.00 5.09 4.79 3.56 54.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.59 1.75 1.44 1.38 1.80 -27.48%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 20/11/09 20/08/09 -
Price 0.22 0.21 0.22 0.28 0.28 0.26 0.25 -
P/RPS 1.12 1.12 1.23 2.02 1.48 1.47 1.40 -13.78%
P/EPS 15.35 16.24 25.00 50.00 23.93 24.68 26.04 -29.62%
EY 6.52 6.16 4.00 2.00 4.18 4.05 3.84 42.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.29 1.75 1.75 1.63 1.67 -21.51%

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