[SUNZEN] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	121,621	18,067	17,107	18,321	16,727	16,100	15,446	41.00%
YoY %	573.17%	5.61%	-6.63%	9.53%	3.89%	4.23%	-	-
Horiz. %	787.39%	116.97%	110.75%	118.61%	108.29%	104.23%	100.00%	-
PBT	2,484	-1,515	618	698	1,567	953	1,355	10.61%
YoY %	263.96%	-345.15%	-11.46%	-55.46%	64.43%	-29.67%	-	-
Horiz. %	183.32%	-111.81%	45.61%	51.51%	115.65%	70.33%	100.00%	-
Tax	94	-8	-47	-154	-254	-294	-316	-
YoY %	1,275.00%	82.98%	69.48%	39.37%	13.61%	6.96%	-	-
Horiz. %	-29.75%	2.53%	14.87%	48.73%	80.38%	93.04%	100.00%	-
NP	2,578	-1,523	571	544	1,313	659	1,039	16.33%
YoY %	269.27%	-366.73%	4.96%	-58.57%	99.24%	-36.57%	-	-
Horiz. %	248.12%	-146.58%	54.96%	52.36%	126.37%	63.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,491	-1,588	571	544	1,313	659	1,039	15.67%
YoY %	256.86%	-378.11%	4.96%	-58.57%	99.24%	-36.57%	-	-
Horiz. %	239.75%	-152.84%	54.96%	52.36%	126.37%	63.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.78%	-	7.61%	22.06%	16.21%	30.85%	23.32%	-
YoY %	0.00%	-	-65.50%	36.09%	-47.46%	32.29%	-	-
Horiz. %	-16.21%	-	32.63%	94.60%	69.51%	132.29%	100.00%	-
Total Cost	119,043	19,590	16,536	17,777	15,414	15,441	14,407	42.13%
YoY %	507.67%	18.47%	-6.98%	15.33%	-0.17%	7.18%	-	-
Horiz. %	826.29%	135.98%	114.78%	123.39%	106.99%	107.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,598	70,577	49,313	31,733	31,332	29,954	28,201	23.58%
YoY %	42.54%	43.12%	55.40%	1.28%	4.60%	6.22%	-	-
Horiz. %	356.72%	250.26%	174.86%	112.52%	111.10%	106.22%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	100,598	70,577	49,313	31,733	31,332	29,954	28,201	23.58%
YoY %	42.54%	43.12%	55.40%	1.28%	4.60%	6.22%	-	-
Horiz. %	356.72%	250.26%	174.86%	112.52%	111.10%	106.22%	100.00%	-
NOSH	479,038	352,888	259,545	151,111	149,204	149,772	148,428	21.54%
YoY %	35.75%	35.96%	71.76%	1.28%	-0.38%	0.91%	-	-
Horiz. %	322.74%	237.75%	174.86%	101.81%	100.52%	100.91%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	2.12%	-8.43%	3.34%	2.97%	7.85%	4.09%	6.73%	-
YoY %	125.15%	-352.40%	12.46%	-62.17%	91.93%	-39.23%	-	-
Horiz. %	31.50%	-125.26%	49.63%	44.13%	116.64%	60.77%	100.00%	-
ROE	2.48%	-2.25%	1.16%	1.71%	4.19%	2.20%	3.68%	-
YoY %	210.22%	-293.97%	-32.16%	-59.19%	90.45%	-40.22%	-	-
Horiz. %	67.39%	-61.14%	31.52%	46.47%	113.86%	59.78%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	25.39	5.12	6.59	12.12	11.21	10.75	10.41	16.00%
YoY %	395.90%	-22.31%	-45.63%	8.12%	4.28%	3.27%	-	-
Horiz. %	243.90%	49.18%	63.30%	116.43%	107.68%	103.27%	100.00%	-
EPS	0.52	-0.45	0.22	0.36	0.88	0.44	0.70	-4.82%
YoY %	215.56%	-304.55%	-38.89%	-59.09%	100.00%	-37.14%	-	-
Horiz. %	74.29%	-64.29%	31.43%	51.43%	125.71%	62.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.21	0.20	0.19	0.21	0.21	0.20	0.19	1.68%
YoY %	5.00%	5.26%	-9.52%	0.00%	5.00%	5.26%	-	-
Horiz. %	110.53%	105.26%	100.00%	110.53%	110.53%	105.26%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 148,947
RPS	15.12	2.25	2.13	2.28	2.08	2.00	1.92	41.00%
YoY %	572.00%	5.63%	-6.58%	9.62%	4.00%	4.17%	-	-
Horiz. %	787.50%	117.19%	110.94%	118.75%	108.33%	104.17%	100.00%	-
EPS	0.31	-0.20	0.07	0.07	0.16	0.08	0.13	15.57%
YoY %	255.00%	-385.71%	0.00%	-56.25%	100.00%	-38.46%	-	-
Horiz. %	238.46%	-153.85%	53.85%	53.85%	123.08%	61.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1251	0.0877	0.0613	0.0395	0.039	0.0372	0.0351	23.56%
YoY %	42.65%	43.07%	55.19%	1.28%	4.84%	5.98%	-	-
Horiz. %	356.41%	249.86%	174.64%	112.54%	111.11%	105.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.335	0.225	0.50	0.295	0.20	0.20	0.21	-
P/RPS	1.32	4.39	7.59	2.43	1.78	1.86	2.02	-6.83%
YoY %	-69.93%	-42.16%	212.35%	36.52%	-4.30%	-7.92%	-	-
Horiz. %	65.35%	217.33%	375.74%	120.30%	88.12%	92.08%	100.00%	-
P/EPS	64.42	-50.00	227.27	81.94	22.73	45.45	30.00	13.57%
YoY %	228.84%	-122.00%	177.36%	260.49%	-49.99%	51.50%	-	-
Horiz. %	214.73%	-166.67%	757.57%	273.13%	75.77%	151.50%	100.00%	-
EY	1.55	-2.00	0.44	1.22	4.40	2.20	3.33	-11.95%
YoY %	177.50%	-554.55%	-63.93%	-72.27%	100.00%	-33.93%	-	-
Horiz. %	46.55%	-60.06%	13.21%	36.64%	132.13%	66.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.60	1.13	2.63	1.40	0.95	1.00	1.11	6.27%
YoY %	41.59%	-57.03%	87.86%	47.37%	-5.00%	-9.91%	-	-
Horiz. %	144.14%	101.80%	236.94%	126.13%	85.59%	90.09%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	25/08/16	28/08/15	28/08/14	28/08/13	30/08/12	25/08/11	-
Price	0.365	0.215	0.425	0.415	0.205	0.19	0.24	-
P/RPS	1.44	4.20	6.45	3.42	1.83	1.77	2.31	-7.56%
YoY %	-65.71%	-34.88%	88.60%	86.89%	3.39%	-23.38%	-	-
Horiz. %	62.34%	181.82%	279.22%	148.05%	79.22%	76.62%	100.00%	-
P/EPS	70.19	-47.78	193.18	115.28	23.30	43.18	34.29	12.66%
YoY %	246.90%	-124.73%	67.57%	394.76%	-46.04%	25.93%	-	-
Horiz. %	204.70%	-139.34%	563.37%	336.19%	67.95%	125.93%	100.00%	-
EY	1.42	-2.09	0.52	0.87	4.29	2.32	2.92	-11.31%
YoY %	167.94%	-501.92%	-40.23%	-79.72%	84.91%	-20.55%	-	-
Horiz. %	48.63%	-71.58%	17.81%	29.79%	146.92%	79.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.74	1.08	2.24	1.98	0.98	0.95	1.26	5.52%
YoY %	61.11%	-51.79%	13.13%	102.04%	3.16%	-24.60%	-	-
Horiz. %	138.10%	85.71%	177.78%	157.14%	77.78%	75.40%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos