[SUNWAY-] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- 9.01%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,020,434 1,568,528 1,312,568 954,698 682,240 320,375 1,499,780 22.04%
PBT 32,346 43,123 41,910 29,792 21,191 11,196 100,345 -53.08%
Tax -41,442 -39,669 -35,526 -25,289 -17,060 -8,089 -21,771 53.77%
NP -9,096 3,454 6,384 4,503 4,131 3,107 78,574 -
-
NP to SH -23,310 3,454 6,384 4,503 4,131 3,107 78,574 -
-
Tax Rate 128.12% 91.99% 84.77% 84.89% 80.51% 72.25% 21.70% -
Total Cost 2,029,530 1,565,074 1,306,184 950,195 678,109 317,268 1,421,206 26.89%
-
Net Worth 508,385 572,068 600,528 466,575 472,890 466,050 456,769 7.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 14,577 -
Div Payout % - - - - - - 18.55% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 508,385 572,068 600,528 466,575 472,890 466,050 456,769 7.41%
NOSH 540,835 539,687 541,016 542,530 543,552 535,689 485,924 7.41%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.45% 0.22% 0.49% 0.47% 0.61% 0.97% 5.24% -
ROE -4.59% 0.60% 1.06% 0.97% 0.87% 0.67% 17.20% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 373.58 290.64 242.61 175.97 125.51 59.81 308.64 13.61%
EPS -4.31 0.64 1.18 0.83 0.76 0.58 16.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.94 1.06 1.11 0.86 0.87 0.87 0.94 0.00%
Adjusted Per Share Value based on latest NOSH - 531,428
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 346.67 269.13 225.21 163.81 117.06 54.97 257.33 22.04%
EPS -4.00 0.59 1.10 0.77 0.71 0.53 13.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.8723 0.9816 1.0304 0.8006 0.8114 0.7997 0.7837 7.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 23/02/06 23/11/05 17/08/05 31/05/05 28/02/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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