[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 19.83%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 26,418 25,952 21,148 20,876 19,934 19,280 27,388 -2.36%
PBT -6,366 -6,564 -4,731 -4,320 -5,110 -1,944 -3,522 48.22%
Tax 2,422 2,532 1,319 924 874 856 893 94.12%
NP -3,944 -4,032 -3,412 -3,396 -4,236 -1,088 -2,629 30.95%
-
NP to SH -3,944 -4,032 -3,412 -3,396 -4,236 -1,088 -2,629 30.95%
-
Tax Rate - - - - - - - -
Total Cost 30,362 29,984 24,560 24,272 24,170 20,368 30,017 0.76%
-
Net Worth 75,745 77,236 78,738 79,675 79,751 85,679 78,870 -2.65%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 75,745 77,236 78,738 79,675 79,751 85,679 78,870 -2.65%
NOSH 130,596 130,909 131,230 130,615 130,740 135,999 125,190 2.85%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -14.93% -15.54% -16.13% -16.27% -21.25% -5.64% -9.60% -
ROE -5.21% -5.22% -4.33% -4.26% -5.31% -1.27% -3.33% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.23 19.82 16.12 15.98 15.25 14.18 21.88 -5.07%
EPS -3.02 -3.08 -2.60 -2.60 -3.24 -0.80 -2.10 27.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.60 0.61 0.61 0.63 0.63 -5.34%
Adjusted Per Share Value based on latest NOSH - 129,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.94 2.89 2.35 2.32 2.22 2.15 3.05 -2.41%
EPS -0.44 -0.45 -0.38 -0.38 -0.47 -0.12 -0.29 31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0843 0.0859 0.0876 0.0887 0.0887 0.0953 0.0878 -2.66%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.50 1.78 2.51 0.88 0.58 0.56 0.49 -
P/RPS 7.42 8.98 15.58 5.51 3.80 3.95 2.24 121.72%
P/EPS -49.67 -57.79 -96.54 -33.85 -17.90 -70.00 -23.33 65.26%
EY -2.01 -1.73 -1.04 -2.95 -5.59 -1.43 -4.29 -39.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 3.02 4.18 1.44 0.95 0.89 0.78 122.08%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 29/05/03 -
Price 2.39 1.65 1.97 2.76 0.72 0.65 0.52 -
P/RPS 11.81 8.32 12.22 17.27 4.72 4.59 2.38 190.07%
P/EPS -79.14 -53.57 -75.77 -106.15 -22.22 -81.25 -24.76 116.52%
EY -1.26 -1.87 -1.32 -0.94 -4.50 -1.23 -4.04 -53.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 2.80 3.28 4.52 1.18 1.03 0.83 190.14%

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