[SUNZEN] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -16.75%
YoY- 59.85%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 32,612 31,611 30,862 30,892 30,220 29,492 28,052 10.55%
PBT 2,360 2,379 2,546 2,710 3,168 2,518 2,336 0.68%
Tax -684 -622 -586 -632 -672 -370 -400 42.95%
NP 1,676 1,757 1,960 2,078 2,496 2,148 1,936 -9.15%
-
NP to SH 1,676 1,757 1,960 2,078 2,496 2,148 1,936 -9.15%
-
Tax Rate 28.98% 26.15% 23.02% 23.32% 21.21% 14.69% 17.12% -
Total Cost 30,936 29,854 28,902 28,814 27,724 27,344 26,116 11.94%
-
Net Worth 29,928 29,830 29,999 28,201 28,228 28,473 28,441 3.45%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 29,928 29,830 29,999 28,201 28,228 28,473 28,441 3.45%
NOSH 149,642 149,152 149,999 148,428 148,571 149,861 149,690 -0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.14% 5.56% 6.35% 6.73% 8.26% 7.28% 6.90% -
ROE 5.60% 5.89% 6.53% 7.37% 8.84% 7.54% 6.81% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.79 21.19 20.58 20.81 20.34 19.68 18.74 10.56%
EPS 1.12 1.18 1.31 1.40 1.68 1.44 1.29 -8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.19 0.19 0.19 0.19 3.47%
Adjusted Per Share Value based on latest NOSH - 148,214
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.05 3.93 3.84 3.84 3.76 3.67 3.49 10.41%
EPS 0.21 0.22 0.24 0.26 0.31 0.27 0.24 -8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0371 0.0373 0.0351 0.0351 0.0354 0.0354 3.35%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.17 0.23 0.18 0.21 0.22 0.21 0.22 -
P/RPS 0.78 1.09 0.87 1.01 1.08 1.07 1.17 -23.66%
P/EPS 15.18 19.52 13.78 15.00 13.10 14.65 17.01 -7.30%
EY 6.59 5.12 7.26 6.67 7.64 6.83 5.88 7.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.15 0.90 1.11 1.16 1.11 1.16 -18.70%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 29/02/12 17/11/11 25/08/11 26/05/11 25/02/11 25/11/10 -
Price 0.15 0.21 0.21 0.24 0.235 0.22 0.21 -
P/RPS 0.69 0.99 1.02 1.15 1.16 1.12 1.12 -27.57%
P/EPS 13.39 17.83 16.07 17.14 13.99 15.35 16.24 -12.06%
EY 7.47 5.61 6.22 5.83 7.15 6.52 6.16 13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.05 1.05 1.26 1.24 1.16 1.11 -22.98%

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