[SUNWAY-] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SUNWAY-] SUNWAY HOLDINGS BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 125.53%
YoY- 109.44%
Quarter Report
Latest QR
Upcoming QR
SUNWAY-'s Result
SUNWAY-'s Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,508,092 1,272,930 1,334,560 1,258,300 786,000 774,548 775,200 10.77%
PBT 49,516 39,722 126,296 83,848 -496,176 -65,428 64,984 -4.09%
Tax -14,456 -33,718 -41,080 -36,936 496,176 65,428 -6,056 14.31%
NP 35,060 6,004 85,216 46,912 0 0 58,928 -7.67%
-
NP to SH 27,472 6,004 85,216 46,912 -497,016 -54,356 58,928 -11.07%
-
Tax Rate 29.19% 84.88% 32.53% 44.05% - - 9.32% -
Total Cost 1,473,032 1,266,926 1,249,344 1,211,388 786,000 774,548 716,272 11.72%
-
Net Worth 0 466,575 362,168 238,604 283,499 412,523 490,324 -
Dividend
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 0 466,575 362,168 238,604 283,499 412,523 490,324 -
NOSH 540,916 542,530 426,080 404,413 404,999 404,434 404,725 4.56%
Ratio Analysis
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.32% 0.47% 6.39% 3.73% 0.00% 0.00% 7.60% -
ROE 0.00% 1.29% 23.53% 19.66% -175.31% -13.18% 12.02% -
Per Share
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 278.80 234.63 313.22 311.14 194.07 191.51 191.54 5.94%
EPS 5.08 1.11 20.00 11.60 -122.72 -13.44 14.56 -14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.86 0.85 0.59 0.70 1.02 1.2115 -
Adjusted Per Share Value based on latest NOSH - 404,413
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 258.76 218.41 228.98 215.90 134.86 132.90 133.01 10.77%
EPS 4.71 1.03 14.62 8.05 -85.28 -9.33 10.11 -11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8006 0.6214 0.4094 0.4864 0.7078 0.8413 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/11/06 23/11/05 19/05/04 20/05/03 15/05/02 30/05/01 30/05/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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