[SUNZEN] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 42.91%
YoY- 50.57%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 32,221 31,065 34,214 32,144 37,339 35,709 36,642 -8.19%
PBT -259 277 1,236 1,692 1,391 1,044 1,396 -
Tax -88 -140 -94 -120 -291 -308 -308 -56.52%
NP -347 137 1,142 1,572 1,100 736 1,088 -
-
NP to SH -348 138 1,142 1,572 1,100 736 1,088 -
-
Tax Rate - 50.54% 7.61% 7.09% 20.92% 29.50% 22.06% -
Total Cost 32,568 30,928 33,072 30,572 36,239 34,973 35,554 -5.66%
-
Net Worth 52,200 46,799 49,313 51,260 50,045 44,756 31,733 39.22%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 52,200 46,799 49,313 51,260 50,045 44,756 31,733 39.22%
NOSH 290,000 259,998 259,545 170,869 166,818 149,189 151,111 54.24%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.08% 0.44% 3.34% 4.89% 2.95% 2.06% 2.97% -
ROE -0.67% 0.30% 2.32% 3.07% 2.20% 1.64% 3.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.11 11.95 13.18 18.81 22.38 23.94 24.25 -40.48%
EPS -0.12 0.05 0.44 0.92 0.44 0.49 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.30 0.30 0.30 0.21 -9.74%
Adjusted Per Share Value based on latest NOSH - 170,869
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.01 3.86 4.25 4.00 4.64 4.44 4.56 -8.19%
EPS -0.04 0.02 0.14 0.20 0.14 0.09 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0649 0.0582 0.0613 0.0637 0.0622 0.0556 0.0395 39.11%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.42 0.41 0.50 0.505 0.425 0.41 0.295 -
P/RPS 3.78 3.43 3.79 2.68 1.90 1.71 1.22 112.09%
P/EPS -350.00 768.75 113.64 54.89 64.45 83.11 40.97 -
EY -0.29 0.13 0.88 1.82 1.55 1.20 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.28 2.63 1.68 1.42 1.37 1.40 40.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 28/08/15 25/05/15 25/02/15 25/11/14 28/08/14 -
Price 0.33 0.475 0.425 0.38 0.485 0.38 0.415 -
P/RPS 2.97 3.98 3.22 2.02 2.17 1.59 1.71 44.34%
P/EPS -275.00 890.63 96.59 41.30 73.55 77.03 57.64 -
EY -0.36 0.11 1.04 2.42 1.36 1.30 1.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.64 2.24 1.27 1.62 1.27 1.98 -5.10%

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