[SUNSURIA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 57.42%
YoY- 105.61%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,752 17,040 21,060 17,952 20,416 17,126 26,958 -5.86%
PBT 2,020 2,512 3,390 2,512 812 -260 -13,212 -
Tax -698 -876 -800 -902 -28 -46 -100 38.20%
NP 1,322 1,636 2,590 1,610 784 -306 -13,312 -
-
NP to SH 1,322 1,636 2,590 1,612 784 -424 -13,308 -
-
Tax Rate 34.55% 34.87% 23.60% 35.91% 3.45% - - -
Total Cost 17,430 15,404 18,470 16,342 19,632 17,432 40,270 -13.01%
-
Net Worth 69,988 68,815 66,712 64,999 62,719 62,275 63,930 1.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 69,988 68,815 66,712 64,999 62,719 62,275 63,930 1.51%
NOSH 129,607 129,841 130,808 129,999 130,666 132,500 130,470 -0.11%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.05% 9.60% 12.30% 8.97% 3.84% -1.79% -49.38% -
ROE 1.89% 2.38% 3.88% 2.48% 1.25% -0.68% -20.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.47 13.12 16.10 13.81 15.62 12.93 20.66 -5.75%
EPS 1.02 1.26 1.98 1.24 0.60 -0.32 -10.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.50 0.48 0.47 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 130,714
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.09 1.90 2.34 2.00 2.27 1.91 3.00 -5.84%
EPS 0.15 0.18 0.29 0.18 0.09 -0.05 -1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0779 0.0766 0.0742 0.0723 0.0698 0.0693 0.0711 1.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.50 0.50 0.52 0.66 0.69 0.58 -
P/RPS 3.46 3.81 3.11 3.77 4.22 5.34 2.81 3.52%
P/EPS 49.02 39.68 25.25 41.94 110.00 -215.63 -5.69 -
EY 2.04 2.52 3.96 2.38 0.91 -0.46 -17.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.98 1.04 1.38 1.47 1.18 -3.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 30/11/11 24/11/10 26/11/09 12/11/08 22/11/07 27/11/06 -
Price 0.50 0.50 0.50 0.55 0.50 0.70 0.68 -
P/RPS 3.46 3.81 3.11 3.98 3.20 5.42 3.29 0.84%
P/EPS 49.02 39.68 25.25 44.35 83.33 -218.75 -6.67 -
EY 2.04 2.52 3.96 2.25 1.20 -0.46 -15.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.98 1.10 1.04 1.49 1.39 -6.47%

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