[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 96.94%
YoY- 400.78%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,952 17,240 20,038 21,158 20,416 20,600 17,426 2.00%
PBT 2,512 1,944 1,442 1,570 812 956 33 1691.40%
Tax -902 -920 379 -25 -28 -56 175 -
NP 1,610 1,024 1,821 1,545 784 900 208 290.81%
-
NP to SH 1,612 1,024 1,823 1,544 784 900 149 388.45%
-
Tax Rate 35.91% 47.33% -26.28% 1.59% 3.45% 5.86% -530.30% -
Total Cost 16,342 16,216 18,217 19,613 19,632 19,700 17,218 -3.41%
-
Net Worth 64,999 62,720 63,805 63,755 62,719 63,529 65,018 -0.01%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 64,999 62,720 63,805 63,755 62,719 63,529 65,018 -0.01%
NOSH 129,999 127,999 130,214 130,112 130,666 132,352 135,454 -2.70%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.97% 5.94% 9.09% 7.30% 3.84% 4.37% 1.19% -
ROE 2.48% 1.63% 2.86% 2.42% 1.25% 1.42% 0.23% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.81 13.47 15.39 16.26 15.62 15.56 12.86 4.86%
EPS 1.24 0.80 1.40 1.19 0.60 0.68 0.11 402.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.48 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 129,830
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.00 1.92 2.23 2.35 2.27 2.29 1.94 2.04%
EPS 0.18 0.11 0.20 0.17 0.09 0.10 0.02 332.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0723 0.0698 0.071 0.0709 0.0698 0.0707 0.0724 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.52 0.65 0.57 0.50 0.66 0.70 0.66 -
P/RPS 3.77 4.83 3.70 3.07 4.22 4.50 5.13 -18.54%
P/EPS 41.94 81.25 40.71 42.13 110.00 102.94 600.00 -83.00%
EY 2.38 1.23 2.46 2.37 0.91 0.97 0.17 479.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.33 1.16 1.02 1.38 1.46 1.38 -17.17%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 27/08/08 27/05/08 -
Price 0.55 0.55 0.50 0.60 0.50 0.58 0.70 -
P/RPS 3.98 4.08 3.25 3.69 3.20 3.73 5.44 -18.79%
P/EPS 44.35 68.75 35.71 50.56 83.33 85.29 636.36 -83.03%
EY 2.25 1.45 2.80 1.98 1.20 1.17 0.16 481.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.12 1.02 1.22 1.04 1.21 1.46 -17.18%

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