[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 2.18%
YoY- 6.89%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 24,208 22,445 24,254 26,418 25,952 21,148 20,876 10.38%
PBT -5,236 -6,592 -6,098 -6,366 -6,564 -4,731 -4,320 13.69%
Tax -4 1,962 2,210 2,422 2,532 1,319 924 -
NP -5,240 -4,630 -3,888 -3,944 -4,032 -3,412 -3,396 33.56%
-
NP to SH -5,240 -4,630 -3,888 -3,944 -4,032 -3,412 -3,396 33.56%
-
Tax Rate - - - - - - - -
Total Cost 29,448 27,075 28,142 30,362 29,984 24,560 24,272 13.76%
-
Net Worth 72,050 72,022 74,201 75,745 77,236 78,738 79,675 -6.49%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 72,050 72,022 74,201 75,745 77,236 78,738 79,675 -6.49%
NOSH 131,000 128,611 130,178 130,596 130,909 131,230 130,615 0.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -21.65% -20.63% -16.03% -14.93% -15.54% -16.13% -16.27% -
ROE -7.27% -6.43% -5.24% -5.21% -5.22% -4.33% -4.26% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.48 17.45 18.63 20.23 19.82 16.12 15.98 10.18%
EPS -4.00 -3.60 -2.99 -3.02 -3.08 -2.60 -2.60 33.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.57 0.58 0.59 0.60 0.61 -6.67%
Adjusted Per Share Value based on latest NOSH - 130,405
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.70 2.51 2.71 2.95 2.90 2.36 2.33 10.33%
EPS -0.58 -0.52 -0.43 -0.44 -0.45 -0.38 -0.38 32.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0804 0.0804 0.0828 0.0845 0.0862 0.0879 0.0889 -6.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.27 1.74 1.50 1.78 2.51 0.88 -
P/RPS 5.14 7.28 9.34 7.42 8.98 15.58 5.51 -4.53%
P/EPS -23.75 -35.28 -58.26 -49.67 -57.79 -96.54 -33.85 -21.05%
EY -4.21 -2.83 -1.72 -2.01 -1.73 -1.04 -2.95 26.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.27 3.05 2.59 3.02 4.18 1.44 13.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 26/11/04 25/08/04 26/05/04 26/02/04 -
Price 1.00 0.84 1.53 2.39 1.65 1.97 2.76 -
P/RPS 5.41 4.81 8.21 11.81 8.32 12.22 17.27 -53.90%
P/EPS -25.00 -23.33 -51.23 -79.14 -53.57 -75.77 -106.15 -61.89%
EY -4.00 -4.29 -1.95 -1.26 -1.87 -1.32 -0.94 162.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.50 2.68 4.12 2.80 3.28 4.52 -45.50%

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