[SUNWAY-] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 106.38%
YoY- 109.44%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,390,321 1,016,130 661,107 314,575 1,039,194 717,284 441,983 114.23%
PBT 123,497 86,118 53,597 20,962 -145,704 -191,963 -126,731 -
Tax -49,958 -34,457 -20,251 -9,234 -38,018 -10,740 126,731 -
NP 73,539 51,661 33,346 11,728 -183,722 -202,703 0 -
-
NP to SH 73,539 51,661 33,346 11,728 -183,722 -202,703 -133,927 -
-
Tax Rate 40.45% 40.01% 37.78% 44.05% - - - -
Total Cost 1,316,782 964,469 627,761 302,847 1,222,916 919,987 441,983 106.63%
-
Net Worth 300,436 275,309 259,312 238,604 226,780 202,500 271,336 7.00%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 300,436 275,309 259,312 238,604 226,780 202,500 271,336 7.00%
NOSH 405,994 404,866 405,176 404,413 404,965 405,001 404,980 0.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.29% 5.08% 5.04% 3.73% -17.68% -28.26% 0.00% -
ROE 24.48% 18.76% 12.86% 4.92% -81.01% -100.10% -49.36% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 342.45 250.98 163.17 77.79 256.61 177.11 109.14 113.88%
EPS 18.11 12.76 8.23 2.90 -45.37 -50.05 -33.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.68 0.64 0.59 0.56 0.50 0.67 6.82%
Adjusted Per Share Value based on latest NOSH - 404,413
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 238.55 174.35 113.43 53.97 178.31 123.07 75.84 114.23%
EPS 12.62 8.86 5.72 2.01 -31.52 -34.78 -22.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5155 0.4724 0.4449 0.4094 0.3891 0.3475 0.4656 7.00%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 10/12/03 27/08/03 20/05/03 26/02/03 29/11/02 27/08/02 -
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