[SUNZEN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -32.35%
YoY- -76.56%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 34,214 32,144 37,339 35,709 36,642 33,740 37,326 -5.65%
PBT 1,236 1,692 1,391 1,044 1,396 1,524 4,090 -55.06%
Tax -94 -120 -291 -308 -308 -480 -582 -70.44%
NP 1,142 1,572 1,100 736 1,088 1,044 3,508 -52.77%
-
NP to SH 1,142 1,572 1,100 736 1,088 1,044 3,508 -52.77%
-
Tax Rate 7.61% 7.09% 20.92% 29.50% 22.06% 31.50% 14.23% -
Total Cost 33,072 30,572 36,239 34,973 35,554 32,696 33,818 -1.48%
-
Net Worth 49,313 51,260 50,045 44,756 31,733 33,776 32,808 31.31%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - 4,912 1,193 -
Div Payout % - - - - - 470.59% 34.01% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 49,313 51,260 50,045 44,756 31,733 33,776 32,808 31.31%
NOSH 259,545 170,869 166,818 149,189 151,111 153,529 149,128 44.83%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.34% 4.89% 2.95% 2.06% 2.97% 3.09% 9.40% -
ROE 2.32% 3.07% 2.20% 1.64% 3.43% 3.09% 10.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 13.18 18.81 22.38 23.94 24.25 21.98 25.03 -34.86%
EPS 0.44 0.92 0.44 0.49 0.72 0.68 2.35 -67.37%
DPS 0.00 0.00 0.00 0.00 0.00 3.20 0.80 -
NAPS 0.19 0.30 0.30 0.30 0.21 0.22 0.22 -9.33%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 4.25 4.00 4.64 4.44 4.56 4.19 4.64 -5.70%
EPS 0.14 0.20 0.14 0.09 0.14 0.13 0.44 -53.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.15 -
NAPS 0.0613 0.0637 0.0622 0.0556 0.0395 0.042 0.0408 31.27%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.505 0.425 0.41 0.295 0.315 0.225 -
P/RPS 3.79 2.68 1.90 1.71 1.22 1.43 0.90 161.46%
P/EPS 113.64 54.89 64.45 83.11 40.97 46.32 9.56 423.22%
EY 0.88 1.82 1.55 1.20 2.44 2.16 10.45 -80.87%
DY 0.00 0.00 0.00 0.00 0.00 10.16 3.56 -
P/NAPS 2.63 1.68 1.42 1.37 1.40 1.43 1.02 88.36%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 25/05/15 25/02/15 25/11/14 28/08/14 30/05/14 27/02/14 -
Price 0.425 0.38 0.485 0.38 0.415 0.235 0.285 -
P/RPS 3.22 2.02 2.17 1.59 1.71 1.07 1.14 100.19%
P/EPS 96.59 41.30 73.55 77.03 57.64 34.56 12.12 300.50%
EY 1.04 2.42 1.36 1.30 1.73 2.89 8.25 -74.95%
DY 0.00 0.00 0.00 0.00 0.00 13.62 2.81 -
P/NAPS 2.24 1.27 1.62 1.27 1.98 1.07 1.30 43.86%

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