[SUNSURIA] QoQ TTM Result on 30-Jun-2004 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -21.57%
YoY- -82.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 22,455 23,682 24,390 22,816 21,148 21,214 21,147 4.07%
PBT -6,593 -6,066 -5,360 -5,886 -4,731 -4,400 -4,095 37.32%
Tax 1,962 2,284 2,093 1,738 1,319 703 575 126.48%
NP -4,631 -3,782 -3,267 -4,148 -3,412 -3,697 -3,520 20.04%
-
NP to SH -4,631 -3,782 -3,267 -4,148 -3,412 -3,697 -3,520 20.04%
-
Tax Rate - - - - - - - -
Total Cost 27,086 27,464 27,657 26,964 24,560 24,911 24,667 6.42%
-
Net Worth 73,270 74,733 75,635 77,236 74,142 79,299 79,300 -5.13%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 73,270 74,733 75,635 77,236 74,142 79,299 79,300 -5.13%
NOSH 130,839 131,111 130,405 130,909 123,571 129,999 130,000 0.42%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -20.62% -15.97% -13.39% -18.18% -16.13% -17.43% -16.65% -
ROE -6.32% -5.06% -4.32% -5.37% -4.60% -4.66% -4.44% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 17.16 18.06 18.70 17.43 17.11 16.32 16.27 3.61%
EPS -3.54 -2.88 -2.51 -3.17 -2.76 -2.84 -2.71 19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 0.58 0.59 0.60 0.61 0.61 -5.53%
Adjusted Per Share Value based on latest NOSH - 130,909
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.51 2.64 2.72 2.55 2.36 2.37 2.36 4.18%
EPS -0.52 -0.42 -0.36 -0.46 -0.38 -0.41 -0.39 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0818 0.0834 0.0844 0.0862 0.0828 0.0885 0.0885 -5.10%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.27 1.74 1.50 1.78 2.51 0.88 0.58 -
P/RPS 7.40 9.63 8.02 10.21 14.67 5.39 3.57 62.49%
P/EPS -35.88 -60.32 -59.87 -56.18 -90.90 -30.94 -21.42 40.99%
EY -2.79 -1.66 -1.67 -1.78 -1.10 -3.23 -4.67 -29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 3.05 2.59 3.02 4.18 1.44 0.95 78.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/05/05 28/02/05 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 -
Price 0.84 1.53 2.39 1.65 1.97 2.76 0.72 -
P/RPS 4.89 8.47 12.78 9.47 11.51 16.91 4.43 6.80%
P/EPS -23.73 -53.04 -95.40 -52.07 -71.35 -97.05 -26.59 -7.29%
EY -4.21 -1.89 -1.05 -1.92 -1.40 -1.03 -3.76 7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.68 4.12 2.80 3.28 4.52 1.18 17.33%

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