[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 1.29%
YoY- -552.13%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 19,280 27,388 29,108 32,418 34,192 25,660 24,240 -14.19%
PBT -1,944 -3,522 -3,149 -3,962 -4,004 -2,308 -1,182 39.45%
Tax 856 893 1,177 1,510 4,004 2,308 1,182 -19.40%
NP -1,088 -2,629 -1,972 -2,452 0 0 0 -
-
NP to SH -1,088 -2,629 -1,972 -2,452 -2,484 -1,352 -550 57.78%
-
Tax Rate - - - - - - - -
Total Cost 20,368 30,017 31,080 34,870 34,192 25,660 24,240 -10.98%
-
Net Worth 85,679 78,870 82,457 82,456 82,799 83,954 84,773 0.71%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 85,679 78,870 82,457 82,456 82,799 83,954 84,773 0.71%
NOSH 135,999 125,190 130,884 108,495 108,947 109,032 108,684 16.16%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -5.64% -9.60% -6.77% -7.56% 0.00% 0.00% 0.00% -
ROE -1.27% -3.33% -2.39% -2.97% -3.00% -1.61% -0.65% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 14.18 21.88 22.24 29.88 31.38 23.53 22.30 -26.11%
EPS -0.80 -2.10 -1.51 -2.26 -2.28 -1.24 -0.51 35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.76 0.76 0.77 0.78 -13.30%
Adjusted Per Share Value based on latest NOSH - 109,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.15 3.05 3.24 3.61 3.80 2.86 2.70 -14.12%
EPS -0.12 -0.29 -0.22 -0.27 -0.28 -0.15 -0.06 58.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0953 0.0878 0.0918 0.0918 0.0921 0.0934 0.0943 0.70%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.56 0.49 0.57 0.72 0.76 0.70 0.82 -
P/RPS 3.95 2.24 2.56 2.41 2.42 2.97 3.68 4.84%
P/EPS -70.00 -23.33 -37.83 -31.86 -33.33 -56.45 -161.84 -42.89%
EY -1.43 -4.29 -2.64 -3.14 -3.00 -1.77 -0.62 74.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.90 0.95 1.00 0.91 1.05 -10.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 26/02/03 27/11/02 30/08/02 29/05/02 04/04/02 -
Price 0.65 0.52 0.52 0.74 0.76 0.76 0.73 -
P/RPS 4.59 2.38 2.34 2.48 2.42 3.23 3.27 25.44%
P/EPS -81.25 -24.76 -34.51 -32.74 -33.33 -61.29 -144.08 -31.81%
EY -1.23 -4.04 -2.90 -3.05 -3.00 -1.63 -0.69 47.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.83 0.83 0.97 1.00 0.99 0.94 6.30%

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