[SUNSURIA] YoY TTM Result on 30-Sep-2005 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -7.24%
YoY- -61.92%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 19,071 20,368 27,578 22,842 24,390 21,147 28,810 -6.63%
PBT 569 -1,435 -7,323 -6,041 -5,360 -4,095 -3,901 -
Tax 184 -161 -130 750 2,093 575 1,377 -28.47%
NP 753 -1,596 -7,453 -5,291 -3,267 -3,520 -2,524 -
-
NP to SH 753 -1,653 -7,456 -5,290 -3,267 -3,520 -2,524 -
-
Tax Rate -32.34% - - - - - - -
Total Cost 18,318 21,964 35,031 28,133 27,657 24,667 31,334 -8.55%
-
Net Worth 61,661 61,902 63,876 71,990 75,635 79,300 83,599 -4.94%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 61,661 61,902 63,876 71,990 75,635 79,300 83,599 -4.94%
NOSH 128,461 131,707 130,359 130,891 130,405 130,000 109,999 2.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.95% -7.84% -27.03% -23.16% -13.39% -16.65% -8.76% -
ROE 1.22% -2.67% -11.67% -7.35% -4.32% -4.44% -3.02% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 14.85 15.46 21.16 17.45 18.70 16.27 26.19 -9.01%
EPS 0.59 -1.26 -5.72 -4.04 -2.51 -2.71 -2.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.49 0.55 0.58 0.61 0.76 -7.36%
Adjusted Per Share Value based on latest NOSH - 130,891
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.13 2.27 3.08 2.55 2.72 2.36 3.22 -6.64%
EPS 0.08 -0.18 -0.83 -0.59 -0.36 -0.39 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0691 0.0713 0.0804 0.0844 0.0885 0.0933 -4.94%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.66 0.69 0.58 0.94 1.50 0.58 0.72 -
P/RPS 4.45 4.46 2.74 5.39 8.02 3.57 2.75 8.34%
P/EPS 112.60 -54.98 -10.14 -23.26 -59.87 -21.42 -31.38 -
EY 0.89 -1.82 -9.86 -4.30 -1.67 -4.67 -3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.47 1.18 1.71 2.59 0.95 0.95 6.41%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 22/11/07 27/11/06 24/11/05 26/11/04 20/11/03 27/11/02 -
Price 0.50 0.70 0.68 0.86 2.39 0.72 0.74 -
P/RPS 3.37 4.53 3.21 4.93 12.78 4.43 2.83 2.95%
P/EPS 85.30 -55.77 -11.89 -21.28 -95.40 -26.59 -32.25 -
EY 1.17 -1.79 -8.41 -4.70 -1.05 -3.76 -3.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.49 1.39 1.56 4.12 1.18 0.97 1.16%

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