[SUNSURIA] YoY TTM Result on 30-Sep-2008 [#2]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	18,448	20,866	18,806	19,071	20,368	27,578	22,842	-3.49%
YoY %	-11.59%	10.95%	-1.39%	-6.37%	-26.14%	20.73%	-	-
Horiz. %	80.76%	91.35%	82.33%	83.49%	89.17%	120.73%	100.00%	-
PBT	2,745	3,225	2,292	569	-1,435	-7,323	-6,041	-
YoY %	-14.88%	40.71%	302.81%	139.65%	80.40%	-21.22%	-	-
Horiz. %	-45.44%	-53.39%	-37.94%	-9.42%	23.75%	121.22%	100.00%	-
Tax	-933	-827	-58	184	-161	-130	750	-
YoY %	-12.82%	-1,325.86%	-131.52%	214.29%	-23.85%	-117.33%	-	-
Horiz. %	-124.40%	-110.27%	-7.73%	24.53%	-21.47%	-17.33%	100.00%	-
NP	1,812	2,398	2,234	753	-1,596	-7,453	-5,291	-
YoY %	-24.44%	7.34%	196.68%	147.18%	78.59%	-40.86%	-	-
Horiz. %	-34.25%	-45.32%	-42.22%	-14.23%	30.16%	140.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,811	2,398	2,235	753	-1,653	-7,456	-5,290	-
YoY %	-24.48%	7.29%	196.81%	145.55%	77.83%	-40.95%	-	-
Horiz. %	-34.23%	-45.33%	-42.25%	-14.23%	31.25%	140.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.99%	25.64%	2.53%	-32.34%	-	-	-	-
YoY %	32.57%	913.44%	107.82%	0.00%	-	-	-	-
Horiz. %	-105.10%	-79.28%	-7.82%	100.00%	-	-	-	-
Total Cost	16,636	18,468	16,572	18,318	21,964	35,031	28,133	-8.38%
YoY %	-9.92%	11.44%	-9.53%	-16.60%	-37.30%	24.52%	-	-
Horiz. %	59.13%	65.65%	58.91%	65.11%	78.07%	124.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,743	66,842	65,357	61,661	61,902	63,876	71,990	-0.52%
YoY %	4.34%	2.27%	5.99%	-0.39%	-3.09%	-11.27%	-	-
Horiz. %	96.88%	92.85%	90.79%	85.65%	85.99%	88.73%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	69,743	66,842	65,357	61,661	61,902	63,876	71,990	-0.52%
YoY %	4.34%	2.27%	5.99%	-0.39%	-3.09%	-11.27%	-	-
Horiz. %	96.88%	92.85%	90.79%	85.65%	85.99%	88.73%	100.00%	-
NOSH	131,590	131,063	130,714	128,461	131,707	130,359	130,891	0.08%
YoY %	0.40%	0.27%	1.75%	-2.46%	1.03%	-0.41%	-	-
Horiz. %	100.53%	100.13%	99.86%	98.14%	100.62%	99.59%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	9.82%	11.49%	11.88%	3.95%	-7.84%	-27.03%	-23.16%	-
YoY %	-14.53%	-3.28%	200.76%	150.38%	71.00%	-16.71%	-	-
Horiz. %	-42.40%	-49.61%	-51.30%	-17.06%	33.85%	116.71%	100.00%	-
ROE	2.60%	3.59%	3.42%	1.22%	-2.67%	-11.67%	-7.35%	-
YoY %	-27.58%	4.97%	180.33%	145.69%	77.12%	-58.78%	-	-
Horiz. %	-35.37%	-48.84%	-46.53%	-16.60%	36.33%	158.78%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	14.02	15.92	14.39	14.85	15.46	21.16	17.45	-3.58%
YoY %	-11.93%	10.63%	-3.10%	-3.95%	-26.94%	21.26%	-	-
Horiz. %	80.34%	91.23%	82.46%	85.10%	88.60%	121.26%	100.00%	-
EPS	1.38	1.83	1.71	0.59	-1.26	-5.72	-4.04	-
YoY %	-24.59%	7.02%	189.83%	146.83%	77.97%	-41.58%	-	-
Horiz. %	-34.16%	-45.30%	-42.33%	-14.60%	31.19%	141.58%	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	0.53	0.51	0.50	0.48	0.47	0.49	0.55	-0.61%
YoY %	3.92%	2.00%	4.17%	2.13%	-4.08%	-10.91%	-	-
Horiz. %	96.36%	92.73%	90.91%	87.27%	85.45%	89.09%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 128,461
RPS	2.06	2.33	2.10	2.13	2.27	3.08	2.55	-3.49%
YoY %	-11.59%	10.95%	-1.41%	-6.17%	-26.30%	20.78%	-	-
Horiz. %	80.78%	91.37%	82.35%	83.53%	89.02%	120.78%	100.00%	-
EPS	0.20	0.27	0.25	0.08	-0.18	-0.83	-0.59	-
YoY %	-25.93%	8.00%	212.50%	144.44%	78.31%	-40.68%	-	-
Horiz. %	-33.90%	-45.76%	-42.37%	-13.56%	30.51%	140.68%	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	0.0778	0.0746	0.0729	0.0688	0.0691	0.0713	0.0804	-0.54%
YoY %	4.29%	2.33%	5.96%	-0.43%	-3.09%	-11.32%	-	-
Horiz. %	96.77%	92.79%	90.67%	85.57%	85.95%	88.68%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.50	0.50	0.52	0.66	0.69	0.58	0.94	-
P/RPS	3.57	3.14	3.61	4.45	4.46	2.74	5.39	-6.63%
YoY %	13.69%	-13.02%	-18.88%	-0.22%	62.77%	-49.17%	-	-
Horiz. %	66.23%	58.26%	66.98%	82.56%	82.75%	50.83%	100.00%	-
P/EPS	36.33	27.33	30.41	112.60	-54.98	-10.14	-23.26	-
YoY %	32.93%	-10.13%	-72.99%	304.80%	-442.21%	56.41%	-	-
Horiz. %	-156.19%	-117.50%	-130.74%	-484.09%	236.37%	43.59%	100.00%	-
EY	2.75	3.66	3.29	0.89	-1.82	-9.86	-4.30	-
YoY %	-24.86%	11.25%	269.66%	148.90%	81.54%	-129.30%	-	-
Horiz. %	-63.95%	-85.12%	-76.51%	-20.70%	42.33%	229.30%	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	0.94	0.98	1.04	1.38	1.47	1.18	1.71	-9.48%
YoY %	-4.08%	-5.77%	-24.64%	-6.12%	24.58%	-30.99%	-	-
Horiz. %	54.97%	57.31%	60.82%	80.70%	85.96%	69.01%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/11	24/11/10	26/11/09	12/11/08	22/11/07	27/11/06	24/11/05	-
Price	0.50	0.50	0.55	0.50	0.70	0.68	0.86	-
P/RPS	3.57	3.14	3.82	3.37	4.53	3.21	4.93	-5.23%
YoY %	13.69%	-17.80%	13.35%	-25.61%	41.12%	-34.89%	-	-
Horiz. %	72.41%	63.69%	77.48%	68.36%	91.89%	65.11%	100.00%	-
P/EPS	36.33	27.33	32.17	85.30	-55.77	-11.89	-21.28	-
YoY %	32.93%	-15.05%	-62.29%	252.95%	-369.05%	44.13%	-	-
Horiz. %	-170.72%	-128.43%	-151.17%	-400.85%	262.08%	55.87%	100.00%	-
EY	2.75	3.66	3.11	1.17	-1.79	-8.41	-4.70	-
YoY %	-24.86%	17.68%	165.81%	165.36%	78.72%	-78.94%	-	-
Horiz. %	-58.51%	-77.87%	-66.17%	-24.89%	38.09%	178.94%	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	0.94	0.98	1.10	1.04	1.49	1.39	1.56	-8.09%
YoY %	-4.08%	-10.91%	5.77%	-30.20%	7.19%	-10.90%	-	-
Horiz. %	60.26%	62.82%	70.51%	66.67%	95.51%	89.10%	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