[SUNSURIA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 52.3%
YoY- -19.19%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 5,036 18,497 13,803 9,376 5,098 17,961 13,219 -47.47%
PBT 613 1,734 1,374 1,010 601 2,567 1,917 -53.27%
Tax -166 -745 -511 -349 -167 -879 -634 -59.10%
NP 447 989 863 661 434 1,688 1,283 -50.51%
-
NP to SH 447 989 863 661 434 1,687 1,283 -50.51%
-
Tax Rate 27.08% 42.96% 37.19% 34.55% 27.79% 34.24% 33.07% -
Total Cost 4,589 17,508 12,940 8,715 4,664 16,273 11,936 -47.15%
-
Net Worth 70,994 70,272 70,609 69,988 71,018 70,618 69,386 1.54%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 70,994 70,272 70,609 69,988 71,018 70,618 69,386 1.54%
NOSH 131,470 130,133 130,757 129,607 131,515 130,775 130,918 0.28%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 8.88% 5.35% 6.25% 7.05% 8.51% 9.40% 9.71% -
ROE 0.63% 1.41% 1.22% 0.94% 0.61% 2.39% 1.85% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.83 14.21 10.56 7.23 3.88 13.73 10.10 -47.64%
EPS 0.34 0.76 0.66 0.51 0.33 1.29 0.98 -50.65%
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 0.54 0.53 1.25%
Adjusted Per Share Value based on latest NOSH - 133,529
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.56 2.06 1.54 1.04 0.57 2.00 1.47 -47.47%
EPS 0.05 0.11 0.10 0.07 0.05 0.19 0.14 -49.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.0782 0.0786 0.0779 0.079 0.0786 0.0772 1.54%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 13.05 3.52 4.74 6.91 12.90 3.64 4.95 90.95%
P/EPS 147.06 65.79 75.76 98.04 151.52 38.76 51.02 102.66%
EY 0.68 1.52 1.32 1.02 0.66 2.58 1.96 -50.65%
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 0.93 0.94 -0.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 29/05/13 20/02/13 23/11/12 13/08/12 24/05/12 17/02/12 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 13.05 3.52 4.74 6.91 12.90 3.64 4.95 90.95%
P/EPS 147.06 65.79 75.76 98.04 151.52 38.76 51.02 102.66%
EY 0.68 1.52 1.32 1.02 0.66 2.58 1.96 -50.65%
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 0.93 0.94 -0.71%

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