[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -33.96%
YoY- -29.78%
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 18,191 13,209 6,488 21,148 15,657 9,967 4,820 141.43%
PBT -4,574 -3,183 -1,641 -4,731 -3,240 -2,555 -486 342.74%
Tax 1,658 1,211 633 1,319 693 437 214 289.12%
NP -2,916 -1,972 -1,008 -3,412 -2,547 -2,118 -272 382.71%
-
NP to SH -2,916 -1,972 -1,008 -3,412 -2,547 -2,118 -272 382.71%
-
Tax Rate - - - - - - - -
Total Cost 21,107 15,181 7,496 24,560 18,204 12,085 5,092 156.93%
-
Net Worth 74,201 75,745 77,236 78,738 79,675 79,751 85,679 -9.10%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 74,201 75,745 77,236 78,738 79,675 79,751 85,679 -9.10%
NOSH 130,178 130,596 130,909 131,230 130,615 130,740 135,999 -2.86%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -16.03% -14.93% -15.54% -16.13% -16.27% -21.25% -5.64% -
ROE -3.93% -2.60% -1.31% -4.33% -3.20% -2.66% -0.32% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.97 10.11 4.96 16.12 11.99 7.62 3.54 148.68%
EPS -2.24 -1.51 -0.77 -2.60 -1.95 -1.62 -0.20 396.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.58 0.59 0.60 0.61 0.61 0.63 -6.42%
Adjusted Per Share Value based on latest NOSH - 123,571
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.02 1.47 0.72 2.35 1.74 1.11 0.54 140.01%
EPS -0.32 -0.22 -0.11 -0.38 -0.28 -0.24 -0.03 381.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0843 0.0859 0.0876 0.0887 0.0887 0.0953 -9.05%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.74 1.50 1.78 2.51 0.88 0.58 0.56 -
P/RPS 12.45 14.83 35.92 15.58 7.34 7.61 15.80 -14.62%
P/EPS -77.68 -99.34 -231.17 -96.54 -45.13 -35.80 -280.00 -57.29%
EY -1.29 -1.01 -0.43 -1.04 -2.22 -2.79 -0.36 133.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.59 3.02 4.18 1.44 0.95 0.89 126.45%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 -
Price 1.53 2.39 1.65 1.97 2.76 0.72 0.65 -
P/RPS 10.95 23.63 33.29 12.22 23.02 9.44 18.34 -28.98%
P/EPS -68.30 -158.28 -214.29 -75.77 -141.54 -44.44 -325.00 -64.48%
EY -1.46 -0.63 -0.47 -1.32 -0.71 -2.25 -0.31 179.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 4.12 2.80 3.28 4.52 1.18 1.03 88.62%

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