[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -0.5%
YoY- -33.52%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 29,540 27,695 27,448 27,192 24,208 22,445 24,254 14.08%
PBT -368 -3,349 -3,349 -5,264 -5,236 -6,592 -6,098 -84.69%
Tax -124 -82 0 -4 -4 1,962 2,210 -
NP -492 -3,431 -3,349 -5,268 -5,240 -4,630 -3,888 -74.88%
-
NP to SH -492 -3,435 -3,348 -5,266 -5,240 -4,630 -3,888 -74.88%
-
Tax Rate - - - - - - - -
Total Cost 30,032 31,126 30,797 32,460 29,448 27,075 28,142 4.44%
-
Net Worth 73,799 71,342 0 72,407 72,050 72,022 74,201 -0.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 73,799 71,342 0 72,407 72,050 72,022 74,201 -0.36%
NOSH 136,666 132,115 130,781 131,650 131,000 128,611 130,178 3.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -1.67% -12.39% -12.20% -19.37% -21.65% -20.63% -16.03% -
ROE -0.67% -4.81% 0.00% -7.27% -7.27% -6.43% -5.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.61 20.96 20.99 20.65 18.48 17.45 18.63 10.42%
EPS -0.36 -2.63 -2.56 -4.04 -4.00 -3.60 -2.99 -75.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.00 0.55 0.55 0.56 0.57 -3.54%
Adjusted Per Share Value based on latest NOSH - 130,891
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.29 3.08 3.05 3.03 2.69 2.50 2.70 14.12%
EPS -0.05 -0.38 -0.37 -0.59 -0.58 -0.52 -0.43 -76.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0821 0.0794 0.00 0.0806 0.0802 0.0801 0.0826 -0.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.64 0.78 0.86 0.94 0.95 1.27 1.74 -
P/RPS 2.96 3.72 4.10 4.55 5.14 7.28 9.34 -53.61%
P/EPS -177.78 -30.00 -33.59 -23.50 -23.75 -35.28 -58.26 110.81%
EY -0.56 -3.33 -2.98 -4.26 -4.21 -2.83 -1.72 -52.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.44 0.00 1.71 1.73 2.27 3.05 -46.69%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 30/05/06 23/02/06 24/11/05 25/08/05 26/05/05 28/02/05 -
Price 0.60 0.75 0.83 0.86 1.00 0.84 1.53 -
P/RPS 2.78 3.58 3.95 4.16 5.41 4.81 8.21 -51.51%
P/EPS -166.67 -28.85 -32.42 -21.50 -25.00 -23.33 -51.23 120.03%
EY -0.60 -3.47 -3.08 -4.65 -4.00 -4.29 -1.95 -54.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.39 0.00 1.56 1.82 1.50 2.68 -44.52%

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