[SUNZEN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 839.44%
YoY- 107.77%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 28,995 27,855 44,302 76,354 103,091 14,043 8,922 21.68%
PBT 2,095 -7,825 -14,804 -7,774 125 1,788 -467 -
Tax -938 -266 529 -51 -16 406 17 -
NP 1,157 -8,091 -14,275 -7,825 109 2,194 -450 -
-
NP to SH 667 -8,584 -12,773 -7,847 109 2,203 -452 -
-
Tax Rate 44.77% - - - 12.80% -22.71% - -
Total Cost 27,838 35,946 58,577 84,179 102,982 11,849 9,372 19.87%
-
Net Worth 96,958 89,890 89,758 101,148 100,837 89,722 50,850 11.34%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 96,958 89,890 89,758 101,148 100,837 89,722 50,850 11.34%
NOSH 625,462 535,046 535,046 525,195 482,318 479,124 282,500 14.15%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 3.99% -29.05% -32.22% -10.25% 0.11% 15.62% -5.04% -
ROE 0.69% -9.55% -14.23% -7.76% 0.11% 2.46% -0.89% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 5.08 5.27 8.39 15.10 21.47 3.13 3.16 8.22%
EPS 0.12 -1.62 -2.42 -1.55 0.02 0.49 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.17 0.20 0.21 0.20 0.18 -0.94%
Adjusted Per Share Value based on latest NOSH - 625,462
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.61 3.47 5.51 9.50 12.82 1.75 1.11 21.69%
EPS 0.08 -1.07 -1.59 -0.98 0.01 0.27 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1206 0.1118 0.1117 0.1258 0.1254 0.1116 0.0633 11.33%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.25 0.18 0.105 0.165 0.31 0.205 0.42 -
P/RPS 4.92 3.42 1.25 1.09 1.44 6.55 13.30 -15.26%
P/EPS 213.77 -11.09 -4.34 -10.63 1,365.64 41.75 -262.50 -
EY 0.47 -9.02 -23.04 -9.40 0.07 2.40 -0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.06 0.62 0.83 1.48 1.03 2.33 -7.38%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 25/02/21 27/02/20 28/02/19 27/02/18 28/02/17 25/02/16 -
Price 0.265 0.19 0.10 0.175 0.275 0.29 0.33 -
P/RPS 5.21 3.61 1.19 1.16 1.28 9.26 10.45 -10.94%
P/EPS 226.60 -11.70 -4.13 -11.28 1,211.46 59.06 -206.25 -
EY 0.44 -8.54 -24.19 -8.87 0.08 1.69 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.12 0.59 0.88 1.31 1.45 1.83 -2.62%

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