[SUNZEN] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.42%
YoY- -11.02%
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 28,052 26,386 21,260 28,256 26,378 25,726 26,572 3.67%
PBT 2,336 1,600 860 1,879 1,654 1,404 988 77.38%
Tax -400 -300 0 -126 -81 -20 -208 54.58%
NP 1,936 1,300 860 1,753 1,573 1,384 780 83.21%
-
NP to SH 1,936 1,300 860 1,753 1,573 1,384 780 83.21%
-
Tax Rate 17.12% 18.75% 0.00% 6.71% 4.90% 1.42% 21.05% -
Total Cost 26,116 25,086 20,400 26,503 24,805 24,342 25,792 0.83%
-
Net Worth 28,441 25,113 24,571 23,972 23,898 21,625 24,000 11.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 28,441 25,113 24,571 23,972 23,898 21,625 24,000 11.97%
NOSH 149,690 147,727 153,571 149,826 149,367 144,166 150,000 -0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.90% 4.93% 4.05% 6.20% 5.96% 5.38% 2.94% -
ROE 6.81% 5.18% 3.50% 7.31% 6.58% 6.40% 3.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 18.74 17.86 13.84 18.86 17.66 17.84 17.71 3.83%
EPS 1.29 0.88 0.56 1.17 1.05 0.96 0.52 83.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.17 0.16 0.16 0.16 0.15 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 150,833
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.86 3.63 2.93 3.89 3.63 3.54 3.66 3.60%
EPS 0.27 0.18 0.12 0.24 0.22 0.19 0.11 81.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0392 0.0346 0.0338 0.033 0.0329 0.0298 0.0331 11.92%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.22 0.27 0.28 0.23 0.22 0.27 0.33 -
P/RPS 1.17 1.51 2.02 1.22 1.25 1.51 1.86 -26.56%
P/EPS 17.01 30.68 50.00 19.66 20.89 28.13 63.46 -58.39%
EY 5.88 3.26 2.00 5.09 4.79 3.56 1.58 139.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.59 1.75 1.44 1.38 1.80 2.06 -31.78%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 26/08/10 27/05/10 25/02/10 20/11/09 20/08/09 20/05/09 -
Price 0.21 0.22 0.28 0.28 0.26 0.25 0.33 -
P/RPS 1.12 1.23 2.02 1.48 1.47 1.40 1.86 -28.67%
P/EPS 16.24 25.00 50.00 23.93 24.68 26.04 63.46 -59.65%
EY 6.16 4.00 2.00 4.18 4.05 3.84 1.58 147.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.29 1.75 1.75 1.63 1.67 2.06 -33.75%

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