[SUNSURIA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -74.27%
YoY- 81.59%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 18,497 13,803 9,376 5,098 17,961 13,219 8,520 67.58%
PBT 1,734 1,374 1,010 601 2,567 1,917 1,256 23.96%
Tax -745 -511 -349 -167 -879 -634 -438 42.44%
NP 989 863 661 434 1,688 1,283 818 13.47%
-
NP to SH 989 863 661 434 1,687 1,283 818 13.47%
-
Tax Rate 42.96% 37.19% 34.55% 27.79% 34.24% 33.07% 34.87% -
Total Cost 17,508 12,940 8,715 4,664 16,273 11,936 7,702 72.79%
-
Net Worth 70,272 70,609 69,988 71,018 70,618 69,386 68,815 1.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 70,272 70,609 69,988 71,018 70,618 69,386 68,815 1.40%
NOSH 130,133 130,757 129,607 131,515 130,775 130,918 129,841 0.14%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.35% 6.25% 7.05% 8.51% 9.40% 9.71% 9.60% -
ROE 1.41% 1.22% 0.94% 0.61% 2.39% 1.85% 1.19% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.21 10.56 7.23 3.88 13.73 10.10 6.56 67.33%
EPS 0.76 0.66 0.51 0.33 1.29 0.98 0.63 13.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.54 0.53 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 131,515
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.06 1.54 1.04 0.57 2.00 1.47 0.95 67.45%
EPS 0.11 0.10 0.07 0.05 0.19 0.14 0.09 14.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0782 0.0786 0.0779 0.079 0.0786 0.0772 0.0766 1.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.52 4.74 6.91 12.90 3.64 4.95 7.62 -40.21%
P/EPS 65.79 75.76 98.04 151.52 38.76 51.02 79.37 -11.74%
EY 1.52 1.32 1.02 0.66 2.58 1.96 1.26 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.93 0.94 0.94 -0.70%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 20/02/13 23/11/12 13/08/12 24/05/12 17/02/12 30/11/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 3.52 4.74 6.91 12.90 3.64 4.95 7.62 -40.21%
P/EPS 65.79 75.76 98.04 151.52 38.76 51.02 79.37 -11.74%
EY 1.52 1.32 1.02 0.66 2.58 1.96 1.26 13.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.93 0.94 0.94 -0.70%

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