[SUNZEN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 93.41%
YoY- 91.51%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 90,444 81,932 88,008 94,600 82,233 72,504 68,040 20.83%
PBT 3,730 2,180 2,230 1,508 -12,704 -6,505 -10,020 -
Tax -1,765 -1,102 -930 -560 -209 76 270 -
NP 1,965 1,077 1,300 948 -12,913 -6,429 -9,750 -
-
NP to SH 698 41 -80 -872 -13,231 -6,196 -8,528 -
-
Tax Rate 47.32% 50.55% 41.70% 37.14% - - - -
Total Cost 88,479 80,854 86,708 93,652 95,146 78,933 77,790 8.93%
-
Net Worth 96,958 92,534 90,644 89,949 89,890 84,612 84,641 9.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 96,958 92,534 90,644 89,949 89,890 84,612 84,641 9.45%
NOSH 625,462 579,752 579,256 536,979 535,046 535,046 535,046 10.93%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.17% 1.31% 1.48% 1.00% -15.70% -8.87% -14.33% -
ROE 0.72% 0.04% -0.09% -0.97% -14.72% -7.32% -10.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.86 15.05 16.51 17.88 15.55 13.71 12.86 14.95%
EPS 0.12 0.01 -0.02 -0.16 -2.50 -1.17 -1.62 -
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 0.16 0.16 4.11%
Adjusted Per Share Value based on latest NOSH - 536,979
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.24 10.19 10.94 11.76 10.22 9.01 8.46 20.79%
EPS 0.09 0.01 -0.01 -0.11 -1.64 -0.77 -1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1205 0.115 0.1127 0.1118 0.1118 0.1052 0.1052 9.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.25 0.235 0.23 0.21 0.18 0.16 0.095 -
P/RPS 1.58 1.56 1.39 1.17 1.16 1.17 0.74 65.58%
P/EPS 204.28 3,094.75 -1,532.96 -127.42 -7.19 -13.66 -5.89 -
EY 0.49 0.03 -0.07 -0.78 -13.90 -7.32 -16.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.38 1.35 1.24 1.06 1.00 0.59 83.47%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 27/08/21 28/05/21 25/02/21 26/11/20 25/08/20 -
Price 0.265 0.19 0.225 0.23 0.19 0.155 0.165 -
P/RPS 1.67 1.26 1.36 1.29 1.22 1.13 1.28 19.34%
P/EPS 216.54 2,502.14 -1,499.63 -139.56 -7.59 -13.23 -10.24 -
EY 0.46 0.04 -0.07 -0.72 -13.17 -7.56 -9.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.12 1.32 1.35 1.12 0.97 1.03 31.78%

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