[SUNSURIA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 67.34%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 18,349 38,081 15,065 10,041 5,036 18,497 13,803 20.96%
PBT 2,213 4,860 1,688 1,081 613 1,734 1,374 37.52%
Tax -950 -1,128 -440 -333 -166 -745 -511 51.36%
NP 1,263 3,732 1,248 748 447 989 863 28.99%
-
NP to SH 1,262 3,564 1,248 748 447 989 863 28.92%
-
Tax Rate 42.93% 23.21% 26.07% 30.80% 27.08% 42.96% 37.19% -
Total Cost 17,086 34,349 13,817 9,293 4,589 17,508 12,940 20.41%
-
Net Worth 88,339 77,059 71,500 72,175 70,994 70,272 70,609 16.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,339 77,059 71,500 72,175 70,994 70,272 70,609 16.15%
NOSH 157,749 137,606 130,000 131,228 131,470 130,133 130,757 13.36%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.88% 9.80% 8.28% 7.45% 8.88% 5.35% 6.25% -
ROE 1.43% 4.63% 1.75% 1.04% 0.63% 1.41% 1.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 11.63 27.67 11.59 7.65 3.83 14.21 10.56 6.66%
EPS 0.80 2.59 0.96 0.57 0.34 0.76 0.66 13.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.55 0.55 0.54 0.54 0.54 2.46%
Adjusted Per Share Value based on latest NOSH - 130,869
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.05 4.25 1.68 1.12 0.56 2.06 1.54 21.07%
EPS 0.14 0.40 0.14 0.08 0.05 0.11 0.10 25.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.086 0.0798 0.0806 0.0792 0.0784 0.0788 16.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.31 1.39 0.895 0.56 0.50 0.50 0.50 -
P/RPS 11.26 5.02 7.72 7.32 13.05 3.52 4.74 78.31%
P/EPS 163.75 53.67 93.23 98.25 147.06 65.79 75.76 67.40%
EY 0.61 1.86 1.07 1.02 0.68 1.52 1.32 -40.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.48 1.63 1.02 0.93 0.93 0.93 85.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 02/05/14 28/02/14 25/11/13 22/08/13 29/05/13 20/02/13 -
Price 1.28 1.55 1.55 0.89 0.50 0.50 0.50 -
P/RPS 11.00 5.60 13.38 11.63 13.05 3.52 4.74 75.55%
P/EPS 160.00 59.85 161.46 156.14 147.06 65.79 75.76 64.83%
EY 0.63 1.67 0.62 0.64 0.68 1.52 1.32 -39.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.77 2.82 1.62 0.93 0.93 0.93 82.64%

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