[SUNZEN] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 51.16%
YoY- -6.07%
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 30,220 29,492 28,052 26,386 21,260 28,256 26,378 9.49%
PBT 3,168 2,518 2,336 1,600 860 1,879 1,654 54.29%
Tax -672 -370 -400 -300 0 -126 -81 310.34%
NP 2,496 2,148 1,936 1,300 860 1,753 1,573 36.08%
-
NP to SH 2,496 2,148 1,936 1,300 860 1,753 1,573 36.08%
-
Tax Rate 21.21% 14.69% 17.12% 18.75% 0.00% 6.71% 4.90% -
Total Cost 27,724 27,344 26,116 25,086 20,400 26,503 24,805 7.70%
-
Net Worth 28,228 28,473 28,441 25,113 24,571 23,972 23,898 11.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 28,228 28,473 28,441 25,113 24,571 23,972 23,898 11.75%
NOSH 148,571 149,861 149,690 147,727 153,571 149,826 149,367 -0.35%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.26% 7.28% 6.90% 4.93% 4.05% 6.20% 5.96% -
ROE 8.84% 7.54% 6.81% 5.18% 3.50% 7.31% 6.58% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 20.34 19.68 18.74 17.86 13.84 18.86 17.66 9.88%
EPS 1.68 1.44 1.29 0.88 0.56 1.17 1.05 36.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.17 0.16 0.16 0.16 12.15%
Adjusted Per Share Value based on latest NOSH - 150,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 3.75 3.66 3.48 3.28 2.64 3.51 3.28 9.34%
EPS 0.31 0.27 0.24 0.16 0.11 0.22 0.20 33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0354 0.0353 0.0312 0.0305 0.0298 0.0297 11.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.22 0.21 0.22 0.27 0.28 0.23 0.22 -
P/RPS 1.08 1.07 1.17 1.51 2.02 1.22 1.25 -9.29%
P/EPS 13.10 14.65 17.01 30.68 50.00 19.66 20.89 -26.75%
EY 7.64 6.83 5.88 3.26 2.00 5.09 4.79 36.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.11 1.16 1.59 1.75 1.44 1.38 -10.94%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 20/11/09 -
Price 0.235 0.22 0.21 0.22 0.28 0.28 0.26 -
P/RPS 1.16 1.12 1.12 1.23 2.02 1.48 1.47 -14.61%
P/EPS 13.99 15.35 16.24 25.00 50.00 23.93 24.68 -31.53%
EY 7.15 6.52 6.16 4.00 2.00 4.18 4.05 46.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.16 1.11 1.29 1.75 1.75 1.63 -16.67%

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