[SUNZEN] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -92.56%
YoY- -60.93%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 37,339 26,782 18,321 8,435 37,326 25,707 16,727 70.55%
PBT 1,391 783 698 381 4,090 2,794 1,567 -7.61%
Tax -291 -231 -154 -120 -582 -439 -254 9.46%
NP 1,100 552 544 261 3,508 2,355 1,313 -11.10%
-
NP to SH 1,100 552 544 261 3,508 2,355 1,313 -11.10%
-
Tax Rate 20.92% 29.50% 22.06% 31.50% 14.23% 15.71% 16.21% -
Total Cost 36,239 26,230 17,777 8,174 33,818 23,352 15,414 76.53%
-
Net Worth 50,045 44,756 31,733 33,776 32,808 31,300 31,332 36.52%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 1,228 1,193 1,192 - -
Div Payout % - - - 470.59% 34.01% 50.63% - -
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 50,045 44,756 31,733 33,776 32,808 31,300 31,332 36.52%
NOSH 166,818 149,189 151,111 153,529 149,128 149,050 149,204 7.70%
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 2.95% 2.06% 2.97% 3.09% 9.40% 9.16% 7.85% -
ROE 2.20% 1.23% 1.71% 0.77% 10.69% 7.52% 4.19% -
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 22.38 17.95 12.12 5.49 25.03 17.25 11.21 58.35%
EPS 0.44 0.37 0.36 0.17 2.35 1.58 0.88 -36.92%
DPS 0.00 0.00 0.00 0.80 0.80 0.80 0.00 -
NAPS 0.30 0.30 0.21 0.22 0.22 0.21 0.21 26.76%
Adjusted Per Share Value based on latest NOSH - 153,529
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.64 3.33 2.28 1.05 4.64 3.20 2.08 70.47%
EPS 0.14 0.07 0.07 0.03 0.44 0.29 0.16 -8.49%
DPS 0.00 0.00 0.00 0.15 0.15 0.15 0.00 -
NAPS 0.0623 0.0557 0.0395 0.042 0.0408 0.0389 0.039 36.53%
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 0.425 0.41 0.295 0.315 0.225 0.27 0.20 -
P/RPS 1.90 2.28 2.43 5.73 0.90 1.57 1.78 4.43%
P/EPS 64.45 110.81 81.94 185.29 9.56 17.09 22.73 99.95%
EY 1.55 0.90 1.22 0.54 10.45 5.85 4.40 -50.02%
DY 0.00 0.00 0.00 2.54 3.56 2.96 0.00 -
P/NAPS 1.42 1.37 1.40 1.43 1.02 1.29 0.95 30.63%
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 25/02/15 25/11/14 28/08/14 30/05/14 27/02/14 28/11/13 28/08/13 -
Price 0.485 0.38 0.415 0.235 0.285 0.24 0.205 -
P/RPS 2.17 2.12 3.42 4.28 1.14 1.39 1.83 11.99%
P/EPS 73.55 102.70 115.28 138.24 12.12 15.19 23.30 114.73%
EY 1.36 0.97 0.87 0.72 8.25 6.58 4.29 -53.40%
DY 0.00 0.00 0.00 3.40 2.81 3.33 0.00 -
P/NAPS 1.62 1.27 1.98 1.07 1.30 1.14 0.98 39.67%

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