[SUNSURIA] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -19.69%
YoY- -11.93%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 4,278 5,098 4,742 4,699 4,601 3,919 4,897 -8.59%
PBT 409 601 650 661 799 457 711 -30.76%
Tax -182 -167 -245 -196 -220 -218 -245 -17.93%
NP 227 434 405 465 579 239 466 -38.00%
-
NP to SH 227 434 404 465 579 239 465 -37.92%
-
Tax Rate 44.50% 27.79% 37.69% 29.65% 27.53% 47.70% 34.46% -
Total Cost 4,051 4,664 4,337 4,234 4,022 3,680 4,431 -5.78%
-
Net Worth 72,105 71,018 70,374 68,458 69,743 69,044 67,166 4.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 72,105 71,018 70,374 68,458 69,743 69,044 67,166 4.83%
NOSH 133,529 131,515 130,322 129,166 131,590 132,777 129,166 2.23%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.31% 8.51% 8.54% 9.90% 12.58% 6.10% 9.52% -
ROE 0.31% 0.61% 0.57% 0.68% 0.83% 0.35% 0.69% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 3.20 3.88 3.64 3.64 3.50 2.95 3.79 -10.64%
EPS 0.17 0.33 0.31 0.36 0.44 0.18 0.36 -39.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.53 0.53 0.52 0.52 2.54%
Adjusted Per Share Value based on latest NOSH - 129,166
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 0.48 0.57 0.53 0.52 0.51 0.44 0.55 -8.65%
EPS 0.03 0.05 0.05 0.05 0.06 0.03 0.05 -28.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0805 0.0793 0.0785 0.0764 0.0778 0.0771 0.075 4.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 15.61 12.90 13.74 13.74 14.30 16.94 13.19 11.85%
P/EPS 294.12 151.52 161.29 138.89 113.64 277.78 138.89 64.68%
EY 0.34 0.66 0.62 0.72 0.88 0.36 0.72 -39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.94 0.94 0.96 0.96 -2.08%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 13/08/12 24/05/12 17/02/12 30/11/11 16/08/11 23/05/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 15.61 12.90 13.74 13.74 14.30 16.94 13.19 11.85%
P/EPS 294.12 151.52 161.29 138.89 113.64 277.78 138.89 64.68%
EY 0.34 0.66 0.62 0.72 0.88 0.36 0.72 -39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.94 0.94 0.96 0.96 -2.08%

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