[SUNSURIA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -678.68%
YoY- -72.76%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 6,488 21,148 15,657 9,967 4,820 27,388 21,831 -55.49%
PBT -1,641 -4,731 -3,240 -2,555 -486 -3,522 -2,362 -21.57%
Tax 633 1,319 693 437 214 893 883 -19.91%
NP -1,008 -3,412 -2,547 -2,118 -272 -2,629 -1,479 -22.57%
-
NP to SH -1,008 -3,412 -2,547 -2,118 -272 -2,629 -1,479 -22.57%
-
Tax Rate - - - - - - - -
Total Cost 7,496 24,560 18,204 12,085 5,092 30,017 23,310 -53.09%
-
Net Worth 77,236 78,738 79,675 79,751 85,679 78,870 82,457 -4.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 77,236 78,738 79,675 79,751 85,679 78,870 82,457 -4.27%
NOSH 130,909 131,230 130,615 130,740 135,999 125,190 130,884 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -15.54% -16.13% -16.27% -21.25% -5.64% -9.60% -6.77% -
ROE -1.31% -4.33% -3.20% -2.66% -0.32% -3.33% -1.79% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.96 16.12 11.99 7.62 3.54 21.88 16.68 -55.48%
EPS -0.77 -2.60 -1.95 -1.62 -0.20 -2.10 -1.13 -22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.61 0.61 0.63 0.63 0.63 -4.28%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.72 2.36 1.75 1.11 0.54 3.06 2.44 -55.71%
EPS -0.11 -0.38 -0.28 -0.24 -0.03 -0.29 -0.17 -25.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.0879 0.0889 0.089 0.0956 0.088 0.092 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.78 2.51 0.88 0.58 0.56 0.49 0.57 -
P/RPS 35.92 15.58 7.34 7.61 15.80 2.24 3.42 380.28%
P/EPS -231.17 -96.54 -45.13 -35.80 -280.00 -23.33 -50.44 176.16%
EY -0.43 -1.04 -2.22 -2.79 -0.36 -4.29 -1.98 -63.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 4.18 1.44 0.95 0.89 0.78 0.90 124.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 29/05/03 26/02/03 -
Price 1.65 1.97 2.76 0.72 0.65 0.52 0.52 -
P/RPS 33.29 12.22 23.02 9.44 18.34 2.38 3.12 385.36%
P/EPS -214.29 -75.77 -141.54 -44.44 -325.00 -24.76 -46.02 179.11%
EY -0.47 -1.32 -0.71 -2.25 -0.31 -4.04 -2.17 -63.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.28 4.52 1.18 1.03 0.83 0.83 125.09%

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