[SUNZEN] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.15%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,796 24,274 16,100 8,153 31,611 23,147 15,446 64.82%
PBT 1,847 1,637 953 590 2,379 1,910 1,355 22.82%
Tax -430 -467 -294 -171 -622 -440 -316 22.68%
NP 1,417 1,170 659 419 1,757 1,470 1,039 22.86%
-
NP to SH 1,417 1,170 659 419 1,757 1,470 1,039 22.86%
-
Tax Rate 23.28% 28.53% 30.85% 28.98% 26.15% 23.04% 23.32% -
Total Cost 31,379 23,104 15,441 7,734 29,854 21,677 14,407 67.63%
-
Net Worth 29,957 31,500 29,954 29,928 29,830 29,999 28,201 4.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 898 900 - - - - - -
Div Payout % 63.42% 76.92% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 29,957 31,500 29,954 29,928 29,830 29,999 28,201 4.09%
NOSH 149,787 150,000 149,772 149,642 149,152 149,999 148,428 0.60%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.32% 4.82% 4.09% 5.14% 5.56% 6.35% 6.73% -
ROE 4.73% 3.71% 2.20% 1.40% 5.89% 4.90% 3.68% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 21.90 16.18 10.75 5.45 21.19 15.43 10.41 63.81%
EPS 0.95 0.78 0.44 0.28 1.18 0.98 0.70 22.46%
DPS 0.60 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.20 0.20 0.20 0.20 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 149,642
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.07 3.01 2.00 1.01 3.93 2.87 1.92 64.64%
EPS 0.18 0.15 0.08 0.05 0.22 0.18 0.13 24.10%
DPS 0.11 0.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0391 0.0372 0.0372 0.037 0.0373 0.035 4.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.24 0.18 0.20 0.17 0.23 0.18 0.21 -
P/RPS 1.10 1.11 1.86 3.12 1.09 1.17 2.02 -33.19%
P/EPS 25.37 23.08 45.45 60.71 19.52 18.37 30.00 -10.52%
EY 3.94 4.33 2.20 1.65 5.12 5.44 3.33 11.80%
DY 2.50 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.86 1.00 0.85 1.15 0.90 1.11 5.30%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 22/11/12 30/08/12 23/05/12 29/02/12 17/11/11 25/08/11 -
Price 0.18 0.19 0.19 0.15 0.21 0.21 0.24 -
P/RPS 0.82 1.17 1.77 2.75 0.99 1.36 2.31 -49.70%
P/EPS 19.03 24.36 43.18 53.57 17.83 21.43 34.29 -32.34%
EY 5.26 4.11 2.32 1.87 5.61 4.67 2.92 47.78%
DY 3.33 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.95 0.75 1.05 1.05 1.26 -20.01%

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