[SUNSURIA] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -47.7%
YoY- -60.79%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 38,818 17,073 5,005 4,278 4,601 5,113 4,666 38.50%
PBT 5,105 2,098 468 409 799 816 770 33.75%
Tax -1,951 -624 -167 -182 -220 -200 -221 39.77%
NP 3,154 1,474 301 227 579 616 549 30.83%
-
NP to SH 3,151 1,473 301 227 579 616 549 30.82%
-
Tax Rate 38.22% 29.74% 35.68% 44.50% 27.53% 24.51% 28.70% -
Total Cost 35,664 15,599 4,704 4,051 4,022 4,497 4,117 39.36%
-
Net Worth 593,560 91,864 71,978 72,105 69,743 66,842 65,357 40.38%
Dividend
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 593,560 91,864 71,978 72,105 69,743 66,842 65,357 40.38%
NOSH 732,790 158,387 130,869 133,529 131,590 131,063 130,714 30.34%
Ratio Analysis
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.13% 8.63% 6.01% 5.31% 12.58% 12.05% 11.77% -
ROE 0.53% 1.60% 0.42% 0.31% 0.83% 0.92% 0.84% -
Per Share
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.30 10.78 3.82 3.20 3.50 3.90 3.57 6.26%
EPS 0.43 0.93 0.23 0.17 0.44 0.47 0.42 0.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.58 0.55 0.54 0.53 0.51 0.50 7.69%
Adjusted Per Share Value based on latest NOSH - 133,529
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 4.33 1.91 0.56 0.48 0.51 0.57 0.52 38.52%
EPS 0.35 0.16 0.03 0.03 0.06 0.07 0.06 31.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6625 0.1025 0.0803 0.0805 0.0778 0.0746 0.0729 40.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/03/16 31/03/15 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.905 1.52 0.56 0.50 0.50 0.50 0.52 -
P/RPS 17.08 14.10 14.64 15.61 14.30 12.82 14.57 2.47%
P/EPS 210.47 163.44 243.48 294.12 113.64 106.38 123.81 8.49%
EY 0.48 0.61 0.41 0.34 0.88 0.94 0.81 -7.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 2.62 1.02 0.93 0.94 0.98 1.04 1.14%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/05/16 20/05/15 25/11/13 23/11/12 30/11/11 24/11/10 26/11/09 -
Price 0.84 1.95 0.89 0.50 0.50 0.50 0.55 -
P/RPS 15.86 18.09 23.27 15.61 14.30 12.82 15.41 0.44%
P/EPS 195.35 209.68 386.96 294.12 113.64 106.38 130.95 6.34%
EY 0.51 0.48 0.26 0.34 0.88 0.94 0.76 -5.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 3.36 1.62 0.93 0.94 0.98 1.10 -0.85%

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