[SUNSURIA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -89.55%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 17,961 13,219 8,520 3,919 20,458 15,561 10,530 42.71%
PBT 2,567 1,917 1,256 457 3,184 2,473 1,695 31.84%
Tax -879 -634 -438 -218 -895 -650 -400 68.94%
NP 1,688 1,283 818 239 2,289 1,823 1,295 19.30%
-
NP to SH 1,687 1,283 818 239 2,288 1,823 1,295 19.25%
-
Tax Rate 34.24% 33.07% 34.87% 47.70% 28.11% 26.28% 23.60% -
Total Cost 16,273 11,936 7,702 3,680 18,169 13,738 9,235 45.83%
-
Net Worth 70,618 69,386 68,815 69,044 67,599 67,711 66,712 3.86%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 70,618 69,386 68,815 69,044 67,599 67,711 66,712 3.86%
NOSH 130,775 130,918 129,841 132,777 130,000 130,214 130,808 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.40% 9.71% 9.60% 6.10% 11.19% 11.72% 12.30% -
ROE 2.39% 1.85% 1.19% 0.35% 3.38% 2.69% 1.94% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 13.73 10.10 6.56 2.95 15.74 11.95 8.05 42.70%
EPS 1.29 0.98 0.63 0.18 1.76 1.40 0.99 19.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.53 0.52 0.52 0.52 0.51 3.88%
Adjusted Per Share Value based on latest NOSH - 132,777
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 2.00 1.47 0.95 0.44 2.28 1.73 1.17 42.91%
EPS 0.19 0.14 0.09 0.03 0.25 0.20 0.14 22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0772 0.0766 0.0768 0.0752 0.0753 0.0742 3.91%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.64 4.95 7.62 16.94 3.18 4.18 6.21 -29.93%
P/EPS 38.76 51.02 79.37 277.78 28.41 35.71 50.51 -16.16%
EY 2.58 1.96 1.26 0.36 3.52 2.80 1.98 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.94 0.96 0.96 0.96 0.98 -3.42%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 17/02/12 30/11/11 16/08/11 23/05/11 22/02/11 24/11/10 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.64 4.95 7.62 16.94 3.18 4.18 6.21 -29.93%
P/EPS 38.76 51.02 79.37 277.78 28.41 35.71 50.51 -16.16%
EY 2.58 1.96 1.26 0.36 3.52 2.80 1.98 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.94 0.96 0.96 0.96 0.98 -3.42%

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