[SUNSURIA] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -231.82%
YoY- -40.95%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 22,148 25,284 27,304 27,578 29,028 27,695 24,850 -7.40%
PBT -8,563 -7,911 -8,264 -7,323 -2,132 -3,349 -4,530 53.05%
Tax -169 -188 -140 -130 -111 -81 305 -
NP -8,732 -8,099 -8,404 -7,453 -2,243 -3,430 -4,225 62.46%
-
NP to SH -8,724 -8,095 -8,405 -7,456 -2,247 -3,434 -4,224 62.39%
-
Tax Rate - - - - - - - -
Total Cost 30,880 33,383 35,708 35,031 31,271 31,125 29,075 4.10%
-
Net Worth 60,937 62,706 62,024 63,876 73,799 70,276 0 -
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 60,937 62,706 62,024 63,876 73,799 70,276 0 -
NOSH 129,655 130,638 129,218 130,359 136,666 130,140 135,555 -2.93%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -39.43% -32.03% -30.78% -27.03% -7.73% -12.38% -17.00% -
ROE -14.32% -12.91% -13.55% -11.67% -3.04% -4.89% 0.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.08 19.35 21.13 21.16 21.24 21.28 18.33 -4.61%
EPS -6.73 -6.20 -6.50 -5.72 -1.64 -2.64 -3.12 67.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.48 0.49 0.54 0.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,359
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.46 2.81 3.04 3.07 3.23 3.08 2.77 -7.62%
EPS -0.97 -0.90 -0.94 -0.83 -0.25 -0.38 -0.47 62.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0678 0.0698 0.069 0.0711 0.0821 0.0782 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.69 0.64 0.59 0.58 0.64 0.78 0.86 -
P/RPS 4.04 3.31 2.79 2.74 3.01 3.67 4.69 -9.49%
P/EPS -10.25 -10.33 -9.07 -10.14 -38.93 -29.56 -27.60 -48.42%
EY -9.75 -9.68 -11.02 -9.86 -2.57 -3.38 -3.62 93.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.33 1.23 1.18 1.19 1.44 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 21/08/07 30/05/07 16/02/07 27/11/06 22/08/06 30/05/06 23/02/06 -
Price 0.68 0.69 0.78 0.68 0.60 0.75 0.83 -
P/RPS 3.98 3.57 3.69 3.21 2.82 3.52 4.53 -8.28%
P/EPS -10.11 -11.14 -11.99 -11.89 -36.49 -28.42 -26.64 -47.67%
EY -9.90 -8.98 -8.34 -8.41 -2.74 -3.52 -3.75 91.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.44 1.63 1.39 1.11 1.39 0.00 -

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