[SUNZEN] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -90.1%
YoY- -79.08%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,256 19,784 12,863 6,643 26,260 19,618 13,039 67.22%
PBT 1,879 1,241 702 247 2,157 2,170 1,739 5.28%
Tax -126 -61 -10 -52 -187 -265 -218 -30.54%
NP 1,753 1,180 692 195 1,970 1,905 1,521 9.89%
-
NP to SH 1,753 1,180 692 195 1,970 1,905 1,521 9.89%
-
Tax Rate 6.71% 4.92% 1.42% 21.05% 8.67% 12.21% 12.54% -
Total Cost 26,503 18,604 12,171 6,448 24,290 17,713 11,518 74.02%
-
Net Worth 23,972 23,898 21,625 24,000 15,081 12,902 7,074 125.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,131 - - -
Div Payout % - - - - 57.42% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 23,972 23,898 21,625 24,000 15,081 12,902 7,074 125.10%
NOSH 149,826 149,367 144,166 150,000 94,258 75,896 50,531 105.98%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.20% 5.96% 5.38% 2.94% 7.50% 9.71% 11.67% -
ROE 7.31% 4.94% 3.20% 0.81% 13.06% 14.76% 21.50% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.86 13.25 8.92 4.43 27.86 25.85 25.80 -18.80%
EPS 1.17 0.79 0.48 0.13 2.09 2.51 3.01 -46.64%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.16 0.16 0.17 0.14 9.28%
Adjusted Per Share Value based on latest NOSH - 150,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.51 2.46 1.60 0.83 3.26 2.44 1.62 67.20%
EPS 0.22 0.15 0.09 0.02 0.24 0.24 0.19 10.23%
DPS 0.00 0.00 0.00 0.00 0.14 0.00 0.00 -
NAPS 0.0298 0.0297 0.0269 0.0298 0.0187 0.016 0.0088 125.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 - - -
Price 0.23 0.22 0.27 0.33 0.27 0.00 0.00 -
P/RPS 1.22 1.66 3.03 7.45 0.97 0.00 0.00 -
P/EPS 19.66 27.85 56.25 253.85 12.92 0.00 0.00 -
EY 5.09 3.59 1.78 0.39 7.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.44 1.38 1.80 2.06 1.69 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 20/08/09 20/05/09 24/02/09 12/11/08 06/10/08 -
Price 0.28 0.26 0.25 0.33 0.33 0.28 0.00 -
P/RPS 1.48 1.96 2.80 7.45 1.18 1.08 0.00 -
P/EPS 23.93 32.91 52.08 253.85 15.79 11.16 0.00 -
EY 4.18 3.04 1.92 0.39 6.33 8.96 0.00 -
DY 0.00 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 1.75 1.63 1.67 2.06 2.06 1.65 0.00 -

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