[SUNSURIA] QoQ TTM Result on 30-Sep-2004 [#2]

Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 21.24%
YoY- 7.19%
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 22,019 22,455 23,682 24,390 22,816 21,148 21,214 2.51%
PBT -6,261 -6,593 -6,066 -5,360 -5,886 -4,731 -4,400 26.53%
Tax 1,328 1,962 2,284 2,093 1,738 1,319 703 52.87%
NP -4,933 -4,631 -3,782 -3,267 -4,148 -3,412 -3,697 21.22%
-
NP to SH -4,933 -4,631 -3,782 -3,267 -4,148 -3,412 -3,697 21.22%
-
Tax Rate - - - - - - - -
Total Cost 26,952 27,086 27,464 27,657 26,964 24,560 24,911 5.39%
-
Net Worth 72,050 73,270 74,733 75,635 77,236 74,142 79,299 -6.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 72,050 73,270 74,733 75,635 77,236 74,142 79,299 -6.19%
NOSH 131,000 130,839 131,111 130,405 130,909 123,571 129,999 0.51%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -22.40% -20.62% -15.97% -13.39% -18.18% -16.13% -17.43% -
ROE -6.85% -6.32% -5.06% -4.32% -5.37% -4.60% -4.66% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.81 17.16 18.06 18.70 17.43 17.11 16.32 1.99%
EPS -3.77 -3.54 -2.88 -2.51 -3.17 -2.76 -2.84 20.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.56 0.57 0.58 0.59 0.60 0.61 -6.67%
Adjusted Per Share Value based on latest NOSH - 130,405
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2.45 2.50 2.64 2.71 2.54 2.35 2.36 2.52%
EPS -0.55 -0.52 -0.42 -0.36 -0.46 -0.38 -0.41 21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0815 0.0832 0.0842 0.0859 0.0825 0.0882 -6.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.27 1.74 1.50 1.78 2.51 0.88 -
P/RPS 5.65 7.40 9.63 8.02 10.21 14.67 5.39 3.19%
P/EPS -25.23 -35.88 -60.32 -59.87 -56.18 -90.90 -30.94 -12.72%
EY -3.96 -2.79 -1.66 -1.67 -1.78 -1.10 -3.23 14.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.27 3.05 2.59 3.02 4.18 1.44 13.02%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 26/05/05 28/02/05 26/11/04 25/08/04 26/05/04 26/02/04 -
Price 1.00 0.84 1.53 2.39 1.65 1.97 2.76 -
P/RPS 5.95 4.89 8.47 12.78 9.47 11.51 16.91 -50.19%
P/EPS -26.56 -23.73 -53.04 -95.40 -52.07 -71.35 -97.05 -57.88%
EY -3.77 -4.21 -1.89 -1.05 -1.92 -1.40 -1.03 137.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.50 2.68 4.12 2.80 3.28 4.52 -45.50%

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