[SUNSURIA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 81.76%
YoY- 26.51%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,530 5,417 19,312 13,919 8,976 4,310 20,038 -34.85%
PBT 1,695 879 2,786 2,117 1,256 486 1,442 11.36%
Tax -400 -200 -878 -653 -451 -230 379 -
NP 1,295 679 1,908 1,464 805 256 1,821 -20.31%
-
NP to SH 1,295 679 1,909 1,465 806 256 1,823 -20.36%
-
Tax Rate 23.60% 22.75% 31.51% 30.85% 35.91% 47.33% -26.28% -
Total Cost 9,235 4,738 17,404 12,455 8,171 4,054 18,217 -36.39%
-
Net Worth 66,712 66,594 65,376 65,401 64,999 62,720 63,805 3.01%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 66,712 66,594 65,376 65,401 64,999 62,720 63,805 3.01%
NOSH 130,808 130,576 130,753 130,803 129,999 127,999 130,214 0.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.30% 12.53% 9.88% 10.52% 8.97% 5.94% 9.09% -
ROE 1.94% 1.02% 2.92% 2.24% 1.24% 0.41% 2.86% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.05 4.15 14.77 10.64 6.90 3.37 15.39 -35.05%
EPS 0.99 0.52 1.46 1.12 0.62 0.20 1.40 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.50 0.50 0.50 0.49 0.49 2.70%
Adjusted Per Share Value based on latest NOSH - 129,215
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.17 0.60 2.15 1.55 1.00 0.48 2.23 -34.92%
EPS 0.14 0.08 0.21 0.16 0.09 0.03 0.20 -21.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0741 0.0728 0.0728 0.0723 0.0698 0.071 2.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.52 0.50 0.75 0.52 0.65 0.57 -
P/RPS 6.21 12.53 3.39 7.05 7.53 19.30 3.70 41.18%
P/EPS 50.51 100.00 34.25 66.96 83.87 325.00 40.71 15.44%
EY 1.98 1.00 2.92 1.49 1.19 0.31 2.46 -13.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.00 1.50 1.04 1.33 1.16 -10.62%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 23/08/10 25/05/10 24/02/10 26/11/09 18/08/09 25/05/09 -
Price 0.50 0.52 0.53 0.50 0.55 0.55 0.50 -
P/RPS 6.21 12.53 3.59 4.70 7.97 16.33 3.25 53.92%
P/EPS 50.51 100.00 36.30 44.64 88.71 275.00 35.71 25.97%
EY 1.98 1.00 2.75 2.24 1.13 0.36 2.80 -20.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.02 1.06 1.00 1.10 1.12 1.02 -2.62%

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