[SUNZEN] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -78.93%
YoY- -60.93%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,557 8,461 9,886 8,435 11,619 8,980 8,553 15.02%
PBT 608 85 317 381 1,381 1,227 770 -14.53%
Tax -60 -77 -34 -120 -142 -185 -125 -38.61%
NP 548 8 283 261 1,239 1,042 645 -10.26%
-
NP to SH 548 8 283 261 1,239 1,042 645 -10.26%
-
Tax Rate 9.87% 90.59% 10.73% 31.50% 10.28% 15.08% 16.23% -
Total Cost 10,009 8,453 9,603 8,174 10,380 7,938 7,908 16.95%
-
Net Worth 49,909 24,000 31,278 33,776 32,840 31,259 31,499 35.79%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 1,228 - 1,190 - -
Div Payout % - - - 470.59% - 114.29% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 49,909 24,000 31,278 33,776 32,840 31,259 31,499 35.79%
NOSH 166,363 80,000 148,947 153,529 149,277 148,857 149,999 7.12%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.19% 0.09% 2.86% 3.09% 10.66% 11.60% 7.54% -
ROE 1.10% 0.03% 0.90% 0.77% 3.77% 3.33% 2.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.35 10.58 6.64 5.49 7.78 6.03 5.70 7.44%
EPS 0.22 0.01 0.19 0.17 0.83 0.70 0.43 -35.95%
DPS 0.00 0.00 0.00 0.80 0.00 0.80 0.00 -
NAPS 0.30 0.30 0.21 0.22 0.22 0.21 0.21 26.76%
Adjusted Per Share Value based on latest NOSH - 153,529
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.31 1.05 1.23 1.05 1.45 1.12 1.06 15.11%
EPS 0.07 0.00 0.04 0.03 0.15 0.13 0.08 -8.49%
DPS 0.00 0.00 0.00 0.15 0.00 0.15 0.00 -
NAPS 0.0621 0.0299 0.0389 0.042 0.0409 0.0389 0.0392 35.78%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.425 0.41 0.295 0.315 0.225 0.27 0.20 -
P/RPS 6.70 3.88 4.44 5.73 2.89 4.48 3.51 53.69%
P/EPS 129.02 4,100.00 155.26 185.29 27.11 38.57 46.51 97.06%
EY 0.78 0.02 0.64 0.54 3.69 2.59 2.15 -49.03%
DY 0.00 0.00 0.00 2.54 0.00 2.96 0.00 -
P/NAPS 1.42 1.37 1.40 1.43 1.02 1.29 0.95 30.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 28/08/14 30/05/14 27/02/14 28/11/13 28/08/13 -
Price 0.485 0.38 0.415 0.235 0.285 0.24 0.205 -
P/RPS 7.64 3.59 6.25 4.28 3.66 3.98 3.60 64.91%
P/EPS 147.24 3,800.00 218.42 138.24 34.34 34.29 47.67 111.65%
EY 0.68 0.03 0.46 0.72 2.91 2.92 2.10 -52.74%
DY 0.00 0.00 0.00 3.40 0.00 3.33 0.00 -
P/NAPS 1.62 1.27 1.98 1.07 1.30 1.14 0.98 39.67%

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