[SUNZEN] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 61.55%
YoY- 103.91%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 9,886 8,435 11,619 8,980 8,553 8,174 8,522 10.43%
PBT 317 381 1,381 1,227 770 797 207 32.96%
Tax -34 -120 -142 -185 -125 -129 31 -
NP 283 261 1,239 1,042 645 668 238 12.27%
-
NP to SH 283 261 1,239 1,042 645 668 238 12.27%
-
Tax Rate 10.73% 31.50% 10.28% 15.08% 16.23% 16.19% -14.98% -
Total Cost 9,603 8,174 10,380 7,938 7,908 7,506 8,284 10.38%
-
Net Worth 31,278 33,776 32,840 31,259 31,499 31,173 29,750 3.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 1,228 - 1,190 - - - -
Div Payout % - 470.59% - 114.29% - - - -
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 31,278 33,776 32,840 31,259 31,499 31,173 29,750 3.40%
NOSH 148,947 153,529 149,277 148,857 149,999 148,444 148,750 0.08%
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 2.86% 3.09% 10.66% 11.60% 7.54% 8.17% 2.79% -
ROE 0.90% 0.77% 3.77% 3.33% 2.05% 2.14% 0.80% -
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 6.64 5.49 7.78 6.03 5.70 5.51 5.73 10.35%
EPS 0.19 0.17 0.83 0.70 0.43 0.45 0.16 12.17%
DPS 0.00 0.80 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.22 0.21 0.21 0.21 0.20 3.31%
Adjusted Per Share Value based on latest NOSH - 148,857
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.23 1.05 1.45 1.12 1.06 1.02 1.06 10.45%
EPS 0.04 0.03 0.15 0.13 0.08 0.08 0.03 21.20%
DPS 0.00 0.15 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.0389 0.042 0.0409 0.0389 0.0392 0.0388 0.037 3.40%
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 0.295 0.315 0.225 0.27 0.20 0.205 0.24 -
P/RPS 4.44 5.73 2.89 4.48 3.51 3.72 4.19 3.95%
P/EPS 155.26 185.29 27.11 38.57 46.51 45.56 150.00 2.33%
EY 0.64 0.54 3.69 2.59 2.15 2.20 0.67 -3.01%
DY 0.00 2.54 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 1.40 1.43 1.02 1.29 0.95 0.98 1.20 10.85%
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 28/08/14 30/05/14 27/02/14 28/11/13 28/08/13 23/05/13 28/02/13 -
Price 0.415 0.235 0.285 0.24 0.205 0.195 0.18 -
P/RPS 6.25 4.28 3.66 3.98 3.60 3.54 3.14 58.43%
P/EPS 218.42 138.24 34.34 34.29 47.67 43.33 112.50 55.81%
EY 0.46 0.72 2.91 2.92 2.10 2.31 0.89 -35.67%
DY 0.00 3.40 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.98 1.07 1.30 1.14 0.98 0.93 0.90 69.39%

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