[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
02-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 114.18%
YoY- 260.36%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 92,628 0 73,396 38,081 20,086 20,082 20,144 175.75%
PBT 7,796 0 8,852 4,860 2,250 2,162 2,452 115.76%
Tax -3,096 0 -3,800 -1,128 -586 -666 -664 178.31%
NP 4,700 0 5,052 3,732 1,664 1,496 1,788 90.13%
-
NP to SH 4,692 0 5,048 3,564 1,664 1,496 1,788 89.91%
-
Tax Rate 39.71% - 42.93% 23.21% 26.04% 30.80% 27.08% -
Total Cost 87,928 0 68,344 34,349 18,422 18,586 18,356 183.35%
-
Net Worth 90,260 90,049 88,339 77,059 71,500 72,175 70,994 17.30%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 90,260 90,049 88,339 77,059 71,500 72,175 70,994 17.30%
NOSH 158,351 157,982 157,749 137,606 130,000 131,228 131,470 13.16%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.07% 0.00% 6.88% 9.80% 8.28% 7.45% 8.88% -
ROE 5.20% 0.00% 5.71% 4.63% 2.33% 2.07% 2.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 58.50 0.00 46.53 27.67 15.45 15.30 15.32 143.70%
EPS 2.96 0.00 3.20 2.59 1.28 1.14 1.36 67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.56 0.56 0.55 0.55 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 137,041
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.34 0.00 8.19 4.25 2.24 2.24 2.25 175.64%
EPS 0.52 0.00 0.56 0.40 0.19 0.17 0.20 88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1007 0.1005 0.0986 0.086 0.0798 0.0806 0.0792 17.31%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.31 1.28 1.31 1.39 0.895 0.56 0.50 -
P/RPS 2.24 0.00 2.82 5.02 5.79 3.66 3.26 -22.07%
P/EPS 44.21 0.00 40.94 53.67 69.92 49.12 36.76 13.05%
EY 2.26 0.00 2.44 1.86 1.43 2.04 2.72 -11.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.25 2.34 2.48 1.63 1.02 0.93 82.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 22/08/13 -
Price 1.52 1.30 1.28 1.55 1.55 0.89 0.50 -
P/RPS 2.60 0.00 2.75 5.60 10.03 5.82 3.26 -13.96%
P/EPS 51.30 0.00 40.00 59.85 121.09 78.07 36.76 24.80%
EY 1.95 0.00 2.50 1.67 0.83 1.28 2.72 -19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.28 2.29 2.77 2.82 1.62 0.93 101.61%

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