[SUNSURIA] YoY TTM Result on 30-Jun-2007 [#1]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	20,419	19,198	18,327	22,148	29,028	22,019	22,816	-1.83%
YoY %	6.36%	4.75%	-17.25%	-23.70%	31.83%	-3.49%	-	-
Horiz. %	89.49%	84.14%	80.33%	97.07%	127.23%	96.51%	100.00%	-
PBT	3,179	1,689	1,016	-8,563	-2,132	-6,261	-5,886	-
YoY %	88.22%	66.24%	111.87%	-301.64%	65.95%	-6.37%	-	-
Horiz. %	-54.01%	-28.70%	-17.26%	145.48%	36.22%	106.37%	100.00%	-
Tax	-848	163	173	-169	-111	1,328	1,738	-
YoY %	-620.25%	-5.78%	202.37%	-52.25%	-108.36%	-23.59%	-	-
Horiz. %	-48.79%	9.38%	9.95%	-9.72%	-6.39%	76.41%	100.00%	-
NP	2,331	1,852	1,189	-8,732	-2,243	-4,933	-4,148	-
YoY %	25.86%	55.76%	113.62%	-289.30%	54.53%	-18.92%	-	-
Horiz. %	-56.20%	-44.65%	-28.66%	210.51%	54.07%	118.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,331	1,853	1,126	-8,724	-2,247	-4,933	-4,148	-
YoY %	25.80%	64.56%	112.91%	-288.25%	54.45%	-18.92%	-	-
Horiz. %	-56.20%	-44.67%	-27.15%	210.32%	54.17%	118.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.68%	-9.65%	-17.03%	-	-	-	-	-
YoY %	376.48%	43.34%	0.00%	-	-	-	-	-
Horiz. %	-156.66%	56.66%	100.00%	-	-	-	-	-
Total Cost	18,088	17,346	17,138	30,880	31,271	26,952	26,964	-6.43%
YoY %	4.28%	1.21%	-44.50%	-1.25%	16.02%	-0.04%	-	-
Horiz. %	67.08%	64.33%	63.56%	114.52%	115.97%	99.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	66,594	62,720	63,529	60,937	73,799	72,050	77,236	-2.43%
YoY %	6.18%	-1.27%	4.25%	-17.43%	2.43%	-6.71%	-	-
Horiz. %	86.22%	81.21%	82.25%	78.90%	95.55%	93.29%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	66,594	62,720	63,529	60,937	73,799	72,050	77,236	-2.43%
YoY %	6.18%	-1.27%	4.25%	-17.43%	2.43%	-6.71%	-	-
Horiz. %	86.22%	81.21%	82.25%	78.90%	95.55%	93.29%	100.00%	-
NOSH	130,576	127,999	132,352	129,655	136,666	131,000	130,909	-0.04%
YoY %	2.01%	-3.29%	2.08%	-5.13%	4.33%	0.07%	-	-
Horiz. %	99.75%	97.78%	101.10%	99.04%	104.40%	100.07%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.42%	9.65%	6.49%	-39.43%	-7.73%	-22.40%	-18.18%	-
YoY %	18.34%	48.69%	116.46%	-410.09%	65.49%	-23.21%	-	-
Horiz. %	-62.82%	-53.08%	-35.70%	216.89%	42.52%	123.21%	100.00%	-
ROE	3.50%	2.95%	1.77%	-14.32%	-3.04%	-6.85%	-5.37%	-
YoY %	18.64%	66.67%	112.36%	-371.05%	55.62%	-27.56%	-	-
Horiz. %	-65.18%	-54.93%	-32.96%	266.67%	56.61%	127.56%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	15.64	15.00	13.85	17.08	21.24	16.81	17.43	-1.78%
YoY %	4.27%	8.30%	-18.91%	-19.59%	26.35%	-3.56%	-	-
Horiz. %	89.73%	86.06%	79.46%	97.99%	121.86%	96.44%	100.00%	-
EPS	1.79	1.45	0.85	-6.73	-1.64	-3.77	-3.17	-
YoY %	23.45%	70.59%	112.63%	-310.37%	56.50%	-18.93%	-	-
Horiz. %	-56.47%	-45.74%	-26.81%	212.30%	51.74%	118.93%	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	0.51	0.49	0.48	0.47	0.54	0.55	0.59	-2.39%
YoY %	4.08%	2.08%	2.13%	-12.96%	-1.82%	-6.78%	-	-
Horiz. %	86.44%	83.05%	81.36%	79.66%	91.53%	93.22%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 129,655
RPS	2.28	2.14	2.05	2.47	3.24	2.46	2.55	-1.84%
YoY %	6.54%	4.39%	-17.00%	-23.77%	31.71%	-3.53%	-	-
Horiz. %	89.41%	83.92%	80.39%	96.86%	127.06%	96.47%	100.00%	-
EPS	0.26	0.21	0.13	-0.97	-0.25	-0.55	-0.46	-
YoY %	23.81%	61.54%	113.40%	-288.00%	54.55%	-19.57%	-	-
Horiz. %	-56.52%	-45.65%	-28.26%	210.87%	54.35%	119.57%	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	0.0743	0.07	0.0709	0.068	0.0824	0.0804	0.0862	-2.44%
YoY %	6.14%	-1.27%	4.26%	-17.48%	2.49%	-6.73%	-	-
Horiz. %	86.19%	81.21%	82.25%	78.89%	95.59%	93.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.52	0.65	0.70	0.69	0.64	0.95	1.78	-
P/RPS	3.33	4.33	5.06	4.04	3.01	5.65	10.21	-17.02%
YoY %	-23.09%	-14.43%	25.25%	34.22%	-46.73%	-44.66%	-	-
Horiz. %	32.62%	42.41%	49.56%	39.57%	29.48%	55.34%	100.00%	-
P/EPS	29.13	44.90	82.28	-10.25	-38.93	-25.23	-56.18	-
YoY %	-35.12%	-45.43%	902.73%	73.67%	-54.30%	55.09%	-	-
Horiz. %	-51.85%	-79.92%	-146.46%	18.24%	69.30%	44.91%	100.00%	-
EY	3.43	2.23	1.22	-9.75	-2.57	-3.96	-1.78	-
YoY %	53.81%	82.79%	112.51%	-279.38%	35.10%	-122.47%	-	-
Horiz. %	-192.70%	-125.28%	-68.54%	547.75%	144.38%	222.47%	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	1.02	1.33	1.46	1.47	1.19	1.73	3.02	-16.54%
YoY %	-23.31%	-8.90%	-0.68%	23.53%	-31.21%	-42.72%	-	-
Horiz. %	33.77%	44.04%	48.34%	48.68%	39.40%	57.28%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/08/10	18/08/09	27/08/08	21/08/07	22/08/06	25/08/05	25/08/04	-
Price	0.52	0.55	0.58	0.68	0.60	1.00	1.65	-
P/RPS	3.33	3.67	4.19	3.98	2.82	5.95	9.47	-15.97%
YoY %	-9.26%	-12.41%	5.28%	41.13%	-52.61%	-37.17%	-	-
Horiz. %	35.16%	38.75%	44.24%	42.03%	29.78%	62.83%	100.00%	-
P/EPS	29.13	37.99	68.17	-10.11	-36.49	-26.56	-52.07	-
YoY %	-23.32%	-44.27%	774.28%	72.29%	-37.39%	48.99%	-	-
Horiz. %	-55.94%	-72.96%	-130.92%	19.42%	70.08%	51.01%	100.00%	-
EY	3.43	2.63	1.47	-9.90	-2.74	-3.77	-1.92	-
YoY %	30.42%	78.91%	114.85%	-261.31%	27.32%	-96.35%	-	-
Horiz. %	-178.65%	-136.98%	-76.56%	515.62%	142.71%	196.35%	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	1.02	1.12	1.21	1.45	1.11	1.82	2.80	-15.48%
YoY %	-8.93%	-7.44%	-16.55%	30.63%	-39.01%	-35.00%	-	-
Horiz. %	36.43%	40.00%	43.21%	51.79%	39.64%	65.00%	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