[SUNSURIA] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -89.55%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 18,349 5,036 5,098 3,919 5,417 4,310 5,150 23.57%
PBT 2,213 613 601 457 879 486 239 44.88%
Tax -950 -166 -167 -218 -200 -230 -14 101.89%
NP 1,263 447 434 239 679 256 225 33.29%
-
NP to SH 1,262 447 434 239 679 256 225 33.27%
-
Tax Rate 42.93% 27.08% 27.79% 47.70% 22.75% 47.33% 5.86% -
Total Cost 17,086 4,589 4,664 3,680 4,738 4,054 4,925 23.02%
-
Net Worth 88,339 70,994 71,018 69,044 66,594 62,720 63,529 5.64%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 88,339 70,994 71,018 69,044 66,594 62,720 63,529 5.64%
NOSH 157,749 131,470 131,515 132,777 130,576 127,999 132,352 2.96%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.88% 8.88% 8.51% 6.10% 12.53% 5.94% 4.37% -
ROE 1.43% 0.63% 0.61% 0.35% 1.02% 0.41% 0.35% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 11.63 3.83 3.88 2.95 4.15 3.37 3.89 20.01%
EPS 0.80 0.34 0.33 0.18 0.52 0.20 0.17 29.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.54 0.52 0.51 0.49 0.48 2.60%
Adjusted Per Share Value based on latest NOSH - 132,777
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.04 0.56 0.57 0.44 0.60 0.48 0.57 23.66%
EPS 0.14 0.05 0.05 0.03 0.08 0.03 0.03 29.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0983 0.079 0.079 0.0768 0.0741 0.0698 0.0707 5.64%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.31 0.50 0.50 0.50 0.52 0.65 0.70 -
P/RPS 11.26 13.05 12.90 16.94 12.53 19.30 17.99 -7.50%
P/EPS 163.75 147.06 151.52 277.78 100.00 325.00 411.76 -14.23%
EY 0.61 0.68 0.66 0.36 1.00 0.31 0.24 16.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 0.93 0.93 0.96 1.02 1.33 1.46 8.17%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 12/08/14 22/08/13 13/08/12 16/08/11 23/08/10 18/08/09 27/08/08 -
Price 1.28 0.50 0.50 0.50 0.52 0.55 0.58 -
P/RPS 11.00 13.05 12.90 16.94 12.53 16.33 14.91 -4.94%
P/EPS 160.00 147.06 151.52 277.78 100.00 275.00 341.18 -11.85%
EY 0.63 0.68 0.66 0.36 1.00 0.36 0.29 13.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 0.93 0.93 0.96 1.02 1.12 1.21 11.21%

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