[SUNSURIA] YoY Quarter Result on 31-Dec-2005 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 109.23%
YoY- 112.92%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 5,661 4,474 6,716 6,990 4,982 5,690 5,623 0.11%
PBT 772 -160 -821 120 -1,391 -685 -380 -
Tax -5 -13 -8 2 447 256 128 -
NP 767 -173 -829 122 -944 -429 -252 -
-
NP to SH 766 -173 -827 122 -944 -429 -252 -
-
Tax Rate 0.65% - - -1.67% - - - -
Total Cost 4,894 4,647 7,545 6,868 5,926 6,119 5,875 -2.99%
-
Net Worth 63,616 62,546 62,024 73,199 74,733 79,299 83,557 -4.43%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 63,616 62,546 62,024 73,199 74,733 79,299 83,557 -4.43%
NOSH 129,830 133,076 129,218 135,555 131,111 129,999 132,631 -0.35%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 13.55% -3.87% -12.34% 1.75% -18.95% -7.54% -4.48% -
ROE 1.20% -0.28% -1.33% 0.17% -1.26% -0.54% -0.30% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 4.36 3.36 5.20 5.16 3.80 4.38 4.24 0.46%
EPS 0.59 -0.13 -0.64 0.09 -0.72 -0.33 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.48 0.54 0.57 0.61 0.63 -4.09%
Adjusted Per Share Value based on latest NOSH - 135,555
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 0.63 0.50 0.75 0.78 0.55 0.63 0.63 0.00%
EPS 0.09 -0.02 -0.09 0.01 -0.11 -0.05 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0708 0.0696 0.069 0.0815 0.0832 0.0882 0.093 -4.43%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.62 0.59 0.86 1.74 0.88 0.57 -
P/RPS 11.47 18.44 11.35 16.68 45.79 20.11 13.44 -2.60%
P/EPS 84.75 -476.92 -92.19 955.56 -241.67 -266.67 -300.00 -
EY 1.18 -0.21 -1.08 0.10 -0.41 -0.38 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.32 1.23 1.59 3.05 1.44 0.90 2.10%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 20/02/08 16/02/07 23/02/06 28/02/05 26/02/04 26/02/03 -
Price 0.60 0.61 0.78 0.83 1.53 2.76 0.52 -
P/RPS 13.76 18.14 15.01 16.10 40.26 63.06 12.27 1.92%
P/EPS 101.69 -469.23 -121.88 922.22 -212.50 -836.36 -273.68 -
EY 0.98 -0.21 -0.82 0.11 -0.47 -0.12 -0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.30 1.63 1.54 2.68 4.52 0.83 6.62%

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