[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -4.64%
YoY- 60.67%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,676 20,458 20,748 21,060 21,668 19,312 18,558 -10.66%
PBT 1,828 3,184 3,297 3,390 3,516 2,786 2,822 -25.19%
Tax -872 -895 -866 -800 -800 -878 -870 0.15%
NP 956 2,289 2,430 2,590 2,716 1,908 1,952 -37.94%
-
NP to SH 956 2,288 2,430 2,590 2,716 1,909 1,953 -37.96%
-
Tax Rate 47.70% 28.11% 26.27% 23.60% 22.75% 31.51% 30.83% -
Total Cost 14,720 18,169 18,317 18,470 18,952 17,404 16,606 -7.74%
-
Net Worth 69,044 67,599 67,711 66,712 66,594 65,376 65,401 3.69%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 69,044 67,599 67,711 66,712 66,594 65,376 65,401 3.69%
NOSH 132,777 130,000 130,214 130,808 130,576 130,753 130,803 1.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.10% 11.19% 11.72% 12.30% 12.53% 9.88% 10.52% -
ROE 1.38% 3.38% 3.59% 3.88% 4.08% 2.92% 2.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.81 15.74 15.93 16.10 16.59 14.77 14.19 -11.54%
EPS 0.72 1.76 1.87 1.98 2.08 1.46 1.49 -38.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.52 0.52 0.51 0.51 0.50 0.50 2.65%
Adjusted Per Share Value based on latest NOSH - 131,063
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.74 2.28 2.31 2.34 2.41 2.15 2.07 -10.96%
EPS 0.11 0.25 0.27 0.29 0.30 0.21 0.22 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.0752 0.0753 0.0742 0.0741 0.0728 0.0728 3.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.50 0.50 0.50 0.50 0.52 0.50 0.75 -
P/RPS 4.24 3.18 3.14 3.11 3.13 3.39 5.29 -13.74%
P/EPS 69.44 28.41 26.79 25.25 25.00 34.25 50.22 24.18%
EY 1.44 3.52 3.73 3.96 4.00 2.92 1.99 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 0.96 0.98 1.02 1.00 1.50 -25.79%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 23/05/11 22/02/11 24/11/10 23/08/10 25/05/10 24/02/10 -
Price 0.50 0.50 0.50 0.50 0.52 0.53 0.50 -
P/RPS 4.24 3.18 3.14 3.11 3.13 3.59 3.52 13.24%
P/EPS 69.44 28.41 26.79 25.25 25.00 36.30 33.48 62.85%
EY 1.44 3.52 3.73 3.96 4.00 2.75 2.99 -38.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 0.96 0.98 1.02 1.06 1.00 -2.69%

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