[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 19.58%
YoY- -258.11%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 19,934 19,280 27,388 29,108 32,418 34,192 25,660 -15.48%
PBT -5,110 -1,944 -3,522 -3,149 -3,962 -4,004 -2,308 69.79%
Tax 874 856 893 1,177 1,510 4,004 2,308 -47.62%
NP -4,236 -1,088 -2,629 -1,972 -2,452 0 0 -
-
NP to SH -4,236 -1,088 -2,629 -1,972 -2,452 -2,484 -1,352 113.96%
-
Tax Rate - - - - - - - -
Total Cost 24,170 20,368 30,017 31,080 34,870 34,192 25,660 -3.90%
-
Net Worth 79,751 85,679 78,870 82,457 82,456 82,799 83,954 -3.36%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 79,751 85,679 78,870 82,457 82,456 82,799 83,954 -3.36%
NOSH 130,740 135,999 125,190 130,884 108,495 108,947 109,032 12.85%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -21.25% -5.64% -9.60% -6.77% -7.56% 0.00% 0.00% -
ROE -5.31% -1.27% -3.33% -2.39% -2.97% -3.00% -1.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.25 14.18 21.88 22.24 29.88 31.38 23.53 -25.08%
EPS -3.24 -0.80 -2.10 -1.51 -2.26 -2.28 -1.24 89.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.63 0.63 0.63 0.76 0.76 0.77 -14.37%
Adjusted Per Share Value based on latest NOSH - 132,631
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 2.22 2.15 3.06 3.25 3.62 3.82 2.86 -15.52%
EPS -0.47 -0.12 -0.29 -0.22 -0.27 -0.28 -0.15 113.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.089 0.0956 0.088 0.092 0.092 0.0924 0.0937 -3.36%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.58 0.56 0.49 0.57 0.72 0.76 0.70 -
P/RPS 3.80 3.95 2.24 2.56 2.41 2.42 2.97 17.83%
P/EPS -17.90 -70.00 -23.33 -37.83 -31.86 -33.33 -56.45 -53.46%
EY -5.59 -1.43 -4.29 -2.64 -3.14 -3.00 -1.77 115.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.78 0.90 0.95 1.00 0.91 2.90%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 25/08/03 29/05/03 26/02/03 27/11/02 30/08/02 29/05/02 -
Price 0.72 0.65 0.52 0.52 0.74 0.76 0.76 -
P/RPS 4.72 4.59 2.38 2.34 2.48 2.42 3.23 28.74%
P/EPS -22.22 -81.25 -24.76 -34.51 -32.74 -33.33 -61.29 -49.12%
EY -4.50 -1.23 -4.04 -2.90 -3.05 -3.00 -1.63 96.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.03 0.83 0.83 0.97 1.00 0.99 12.40%

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