[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 42.27%
YoY- 165.23%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 20,144 20,392 15,676 21,668 17,240 20,600 16,996 2.86%
PBT 2,452 2,404 1,828 3,516 1,944 956 -2,976 -
Tax -664 -668 -872 -800 -920 -56 -48 54.87%
NP 1,788 1,736 956 2,716 1,024 900 -3,024 -
-
NP to SH 1,788 1,736 956 2,716 1,024 900 -3,008 -
-
Tax Rate 27.08% 27.79% 47.70% 22.75% 47.33% 5.86% - -
Total Cost 18,356 18,656 14,720 18,952 16,216 19,700 20,020 -1.43%
-
Net Worth 70,994 71,018 69,044 66,594 62,720 63,529 60,937 2.57%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 70,994 71,018 69,044 66,594 62,720 63,529 60,937 2.57%
NOSH 131,470 131,515 132,777 130,576 127,999 132,352 129,655 0.23%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.88% 8.51% 6.10% 12.53% 5.94% 4.37% -17.79% -
ROE 2.52% 2.44% 1.38% 4.08% 1.63% 1.42% -4.94% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 15.32 15.51 11.81 16.59 13.47 15.56 13.11 2.62%
EPS 1.36 1.32 0.72 2.08 0.80 0.68 -2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.52 0.51 0.49 0.48 0.47 2.33%
Adjusted Per Share Value based on latest NOSH - 130,576
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2.24 2.27 1.74 2.41 1.92 2.29 1.89 2.86%
EPS 0.20 0.19 0.11 0.30 0.11 0.10 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.079 0.079 0.0768 0.0741 0.0698 0.0707 0.0678 2.57%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.50 0.50 0.50 0.52 0.65 0.70 0.69 -
P/RPS 3.26 3.22 4.24 3.13 4.83 4.50 5.26 -7.65%
P/EPS 36.76 37.88 69.44 25.00 81.25 102.94 -29.74 -
EY 2.72 2.64 1.44 4.00 1.23 0.97 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.96 1.02 1.33 1.46 1.47 -7.34%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 13/08/12 16/08/11 23/08/10 18/08/09 27/08/08 21/08/07 -
Price 0.50 0.50 0.50 0.52 0.55 0.58 0.68 -
P/RPS 3.26 3.22 4.24 3.13 4.08 3.73 5.19 -7.45%
P/EPS 36.76 37.88 69.44 25.00 68.75 85.29 -29.31 -
EY 2.72 2.64 1.44 4.00 1.45 1.17 -3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.96 1.02 1.12 1.21 1.45 -7.12%

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