[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -2604.88%
YoY- -152.72%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 16,996 24,195 26,926 26,958 29,540 27,695 27,448 -27.41%
PBT -2,976 -7,912 -9,904 -13,212 -368 -3,349 -3,349 -7.59%
Tax -48 -201 -77 -100 -124 -82 0 -
NP -3,024 -8,113 -9,981 -13,312 -492 -3,431 -3,349 -6.59%
-
NP to SH -3,008 -8,108 -9,976 -13,308 -492 -3,435 -3,348 -6.90%
-
Tax Rate - - - - - - - -
Total Cost 20,020 32,308 36,907 40,270 30,032 31,126 30,797 -25.01%
-
Net Worth 60,937 62,577 62,567 63,930 73,799 71,342 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 60,937 62,577 62,567 63,930 73,799 71,342 0 -
NOSH 129,655 130,370 130,348 130,470 136,666 132,115 130,781 -0.57%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -17.79% -33.53% -37.07% -49.38% -1.67% -12.39% -12.20% -
ROE -4.94% -12.96% -15.94% -20.82% -0.67% -4.81% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.11 18.56 20.66 20.66 21.61 20.96 20.99 -26.99%
EPS -2.32 -6.22 -7.65 -10.20 -0.36 -2.63 -2.56 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.48 0.49 0.54 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,359
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.89 2.69 3.00 3.00 3.29 3.08 3.05 -27.37%
EPS -0.33 -0.90 -1.11 -1.48 -0.05 -0.38 -0.37 -7.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0696 0.0696 0.0711 0.0821 0.0794 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.69 0.64 0.59 0.58 0.64 0.78 0.86 -
P/RPS 5.26 3.45 2.86 2.81 2.96 3.72 4.10 18.12%
P/EPS -29.74 -10.29 -7.71 -5.69 -177.78 -30.00 -33.59 -7.81%
EY -3.36 -9.72 -12.97 -17.59 -0.56 -3.33 -2.98 8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.33 1.23 1.18 1.19 1.44 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 30/05/07 16/02/07 27/11/06 22/08/06 30/05/06 23/02/06 -
Price 0.68 0.69 0.78 0.68 0.60 0.75 0.83 -
P/RPS 5.19 3.72 3.78 3.29 2.78 3.58 3.95 20.02%
P/EPS -29.31 -11.09 -10.19 -6.67 -166.67 -28.85 -32.42 -6.51%
EY -3.41 -9.01 -9.81 -15.00 -0.60 -3.47 -3.08 7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.44 1.63 1.39 1.11 1.39 0.00 -

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