[SUNZEN] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -1.72%
YoY- 99.24%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 36,134 34,214 36,642 33,454 32,200 30,892 26,386 5.37%
PBT -3,030 1,236 1,396 3,134 1,906 2,710 1,600 -
Tax -16 -94 -308 -508 -588 -632 -300 -38.62%
NP -3,046 1,142 1,088 2,626 1,318 2,078 1,300 -
-
NP to SH -3,176 1,142 1,088 2,626 1,318 2,078 1,300 -
-
Tax Rate - 7.61% 22.06% 16.21% 30.85% 23.32% 18.75% -
Total Cost 39,180 33,072 35,554 30,828 30,882 28,814 25,086 7.70%
-
Net Worth 70,577 49,313 31,733 31,332 29,954 28,201 25,113 18.77%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 70,577 49,313 31,733 31,332 29,954 28,201 25,113 18.77%
NOSH 352,888 259,545 151,111 149,204 149,772 148,428 147,727 15.60%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.43% 3.34% 2.97% 7.85% 4.09% 6.73% 4.93% -
ROE -4.50% 2.32% 3.43% 8.38% 4.40% 7.37% 5.18% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.24 13.18 24.25 22.42 21.50 20.81 17.86 -8.84%
EPS -0.90 0.44 0.72 1.76 0.88 1.40 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.21 0.21 0.20 0.19 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 149,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.49 4.25 4.55 4.15 4.00 3.84 3.28 5.36%
EPS -0.39 0.14 0.14 0.33 0.16 0.26 0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.0612 0.0394 0.0389 0.0372 0.035 0.0312 18.77%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.225 0.50 0.295 0.20 0.20 0.21 0.27 -
P/RPS 2.20 3.79 1.22 0.89 0.93 1.01 1.51 6.46%
P/EPS -25.00 113.64 40.97 11.36 22.73 15.00 30.68 -
EY -4.00 0.88 2.44 8.80 4.40 6.67 3.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.63 1.40 0.95 1.00 1.11 1.59 -5.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 28/08/15 28/08/14 28/08/13 30/08/12 25/08/11 26/08/10 -
Price 0.215 0.425 0.415 0.205 0.19 0.24 0.22 -
P/RPS 2.10 3.22 1.71 0.91 0.88 1.15 1.23 9.31%
P/EPS -23.89 96.59 57.64 11.65 21.59 17.14 25.00 -
EY -4.19 1.04 1.73 8.59 4.63 5.83 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 2.24 1.98 0.98 0.95 1.26 1.29 -2.91%

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