[SUNZEN] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -70.95%
YoY- 190.23%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 31,611 23,147 15,446 7,555 29,492 21,039 13,193 78.77%
PBT 2,379 1,910 1,355 792 2,518 1,752 800 106.38%
Tax -622 -440 -316 -168 -370 -300 -150 157.43%
NP 1,757 1,470 1,039 624 2,148 1,452 650 93.69%
-
NP to SH 1,757 1,470 1,039 624 2,148 1,452 650 93.69%
-
Tax Rate 26.15% 23.04% 23.32% 21.21% 14.69% 17.12% 18.75% -
Total Cost 29,854 21,677 14,407 6,931 27,344 19,587 12,543 77.98%
-
Net Worth 29,830 29,999 28,201 28,228 28,473 28,441 25,113 12.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 29,830 29,999 28,201 28,228 28,473 28,441 25,113 12.12%
NOSH 149,152 149,999 148,428 148,571 149,861 149,690 147,727 0.64%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.56% 6.35% 6.73% 8.26% 7.28% 6.90% 4.93% -
ROE 5.89% 4.90% 3.68% 2.21% 7.54% 5.11% 2.59% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.19 15.43 10.41 5.09 19.68 14.05 8.93 77.62%
EPS 1.18 0.98 0.70 0.42 1.44 0.97 0.44 92.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.17 11.41%
Adjusted Per Share Value based on latest NOSH - 148,571
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.93 2.87 1.92 0.94 3.66 2.61 1.64 78.78%
EPS 0.22 0.18 0.13 0.08 0.27 0.18 0.08 95.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.037 0.0373 0.035 0.0351 0.0354 0.0353 0.0312 12.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.18 0.21 0.22 0.21 0.22 0.27 -
P/RPS 1.09 1.17 2.02 4.33 1.07 1.57 3.02 -49.21%
P/EPS 19.52 18.37 30.00 52.38 14.65 22.68 61.36 -53.30%
EY 5.12 5.44 3.33 1.91 6.83 4.41 1.63 114.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.90 1.11 1.16 1.11 1.16 1.59 -19.37%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 -
Price 0.21 0.21 0.24 0.235 0.22 0.21 0.22 -
P/RPS 0.99 1.36 2.31 4.62 1.12 1.49 2.46 -45.40%
P/EPS 17.83 21.43 34.29 55.95 15.35 21.65 50.00 -49.61%
EY 5.61 4.67 2.92 1.79 6.52 4.62 2.00 98.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 1.26 1.24 1.16 1.11 1.29 -12.79%

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