[SUNZEN] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 12.0%
YoY- -61.34%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 32,221 33,856 36,125 36,940 37,339 38,401 38,920 -11.80%
PBT -259 816 1,311 1,433 1,391 2,164 3,306 -
Tax -88 -165 -184 -201 -291 -373 -481 -67.67%
NP -347 651 1,127 1,232 1,100 1,791 2,825 -
-
NP to SH -348 652 1,127 1,232 1,100 1,791 2,825 -
-
Tax Rate - 20.22% 14.04% 14.03% 20.92% 17.24% 14.55% -
Total Cost 32,568 33,205 34,998 35,708 36,239 36,610 36,095 -6.60%
-
Net Worth 50,850 49,447 48,314 0 49,909 24,000 31,278 38.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 1,228 1,228 2,419 -
Div Payout % - - - - 111.66% 68.58% 85.63% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 50,850 49,447 48,314 0 49,909 24,000 31,278 38.13%
NOSH 282,500 274,705 254,285 170,869 166,363 80,000 148,947 53.04%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.08% 1.92% 3.12% 3.34% 2.95% 4.66% 7.26% -
ROE -0.68% 1.32% 2.33% 0.00% 2.20% 7.46% 9.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.41 12.32 14.21 21.62 22.44 48.00 26.13 -42.35%
EPS -0.12 0.24 0.44 0.72 0.66 2.24 1.90 -
DPS 0.00 0.00 0.00 0.00 0.74 1.54 1.62 -
NAPS 0.18 0.18 0.19 0.00 0.30 0.30 0.21 -9.74%
Adjusted Per Share Value based on latest NOSH - 170,869
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 4.01 4.21 4.49 4.60 4.64 4.78 4.84 -11.75%
EPS -0.04 0.08 0.14 0.15 0.14 0.22 0.35 -
DPS 0.00 0.00 0.00 0.00 0.15 0.15 0.30 -
NAPS 0.0633 0.0615 0.0601 0.00 0.0621 0.0299 0.0389 38.22%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.42 0.41 0.50 0.505 0.425 0.41 0.295 -
P/RPS 3.68 3.33 3.52 2.34 1.89 0.85 1.13 119.23%
P/EPS -340.95 172.74 112.82 70.04 64.28 18.31 15.55 -
EY -0.29 0.58 0.89 1.43 1.56 5.46 6.43 -
DY 0.00 0.00 0.00 0.00 1.74 3.74 5.51 -
P/NAPS 2.33 2.28 2.63 0.00 1.42 1.37 1.40 40.30%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 24/11/15 28/08/15 25/05/15 25/02/15 25/11/14 28/08/14 -
Price 0.33 0.475 0.425 0.38 0.485 0.38 0.415 -
P/RPS 2.89 3.85 2.99 1.76 2.16 0.79 1.59 48.77%
P/EPS -267.89 200.13 95.89 52.70 73.35 16.97 21.88 -
EY -0.37 0.50 1.04 1.90 1.36 5.89 4.57 -
DY 0.00 0.00 0.00 0.00 1.52 4.04 3.91 -
P/NAPS 1.83 2.64 2.24 0.00 1.62 1.27 1.98 -5.10%

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