[SUNZEN] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.21%
YoY- -58.57%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 32,144 37,339 35,709 36,642 33,740 37,326 34,276 -4.19%
PBT 1,692 1,391 1,044 1,396 1,524 4,090 3,725 -40.93%
Tax -120 -291 -308 -308 -480 -582 -585 -65.25%
NP 1,572 1,100 736 1,088 1,044 3,508 3,140 -36.97%
-
NP to SH 1,572 1,100 736 1,088 1,044 3,508 3,140 -36.97%
-
Tax Rate 7.09% 20.92% 29.50% 22.06% 31.50% 14.23% 15.70% -
Total Cost 30,572 36,239 34,973 35,554 32,696 33,818 31,136 -1.21%
-
Net Worth 51,260 50,045 44,756 31,733 33,776 32,808 31,300 38.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - 4,912 1,193 1,589 -
Div Payout % - - - - 470.59% 34.01% 50.63% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 51,260 50,045 44,756 31,733 33,776 32,808 31,300 38.98%
NOSH 170,869 166,818 149,189 151,111 153,529 149,128 149,050 9.54%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.89% 2.95% 2.06% 2.97% 3.09% 9.40% 9.16% -
ROE 3.07% 2.20% 1.64% 3.43% 3.09% 10.69% 10.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.81 22.38 23.94 24.25 21.98 25.03 23.00 -12.55%
EPS 0.92 0.44 0.49 0.72 0.68 2.35 2.11 -42.52%
DPS 0.00 0.00 0.00 0.00 3.20 0.80 1.07 -
NAPS 0.30 0.30 0.30 0.21 0.22 0.22 0.21 26.87%
Adjusted Per Share Value based on latest NOSH - 148,947
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.99 4.64 4.43 4.55 4.19 4.64 4.26 -4.27%
EPS 0.20 0.14 0.09 0.14 0.13 0.44 0.39 -35.95%
DPS 0.00 0.00 0.00 0.00 0.61 0.15 0.20 -
NAPS 0.0637 0.0622 0.0556 0.0394 0.0419 0.0407 0.0389 38.97%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.505 0.425 0.41 0.295 0.315 0.225 0.27 -
P/RPS 2.68 1.90 1.71 1.22 1.43 0.90 1.17 73.85%
P/EPS 54.89 64.45 83.11 40.97 46.32 9.56 12.82 163.90%
EY 1.82 1.55 1.20 2.44 2.16 10.45 7.80 -62.13%
DY 0.00 0.00 0.00 0.00 10.16 3.56 3.95 -
P/NAPS 1.68 1.42 1.37 1.40 1.43 1.02 1.29 19.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 25/02/15 25/11/14 28/08/14 30/05/14 27/02/14 28/11/13 -
Price 0.38 0.485 0.38 0.415 0.235 0.285 0.24 -
P/RPS 2.02 2.17 1.59 1.71 1.07 1.14 1.04 55.73%
P/EPS 41.30 73.55 77.03 57.64 34.56 12.12 11.39 136.20%
EY 2.42 1.36 1.30 1.73 2.89 8.25 8.78 -57.68%
DY 0.00 0.00 0.00 0.00 13.62 2.81 4.44 -
P/NAPS 1.27 1.62 1.27 1.98 1.07 1.30 1.14 7.47%

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