[SUNZEN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -350.96%
YoY- -131.64%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 34,626 36,134 32,236 32,221 31,065 34,214 32,144 5.06%
PBT -2,989 -3,030 -4,840 -259 277 1,236 1,692 -
Tax -16 -16 -16 -88 -140 -94 -120 -73.80%
NP -3,005 -3,046 -4,856 -347 137 1,142 1,572 -
-
NP to SH -3,109 -3,176 -4,908 -348 138 1,142 1,572 -
-
Tax Rate - - - - 50.54% 7.61% 7.09% -
Total Cost 37,631 39,180 37,092 32,568 30,928 33,072 30,572 14.81%
-
Net Worth 80,616 70,577 61,349 52,200 46,799 49,313 51,260 35.12%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 80,616 70,577 61,349 52,200 46,799 49,313 51,260 35.12%
NOSH 479,124 352,888 306,749 290,000 259,998 259,545 170,869 98.47%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -8.68% -8.43% -15.06% -1.08% 0.44% 3.34% 4.89% -
ROE -3.86% -4.50% -8.00% -0.67% 0.30% 2.32% 3.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 8.59 10.24 10.51 11.11 11.95 13.18 18.81 -40.61%
EPS -0.77 -0.90 -1.60 -0.12 0.05 0.44 0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.18 0.18 0.19 0.30 -23.62%
Adjusted Per Share Value based on latest NOSH - 282,500
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.30 4.49 4.00 4.00 3.86 4.25 3.99 5.10%
EPS -0.39 -0.39 -0.61 -0.04 0.02 0.14 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1001 0.0877 0.0762 0.0648 0.0581 0.0612 0.0637 35.05%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.205 0.225 0.29 0.42 0.41 0.50 0.505 -
P/RPS 2.39 2.20 2.76 3.78 3.43 3.79 2.68 -7.33%
P/EPS -26.58 -25.00 -18.13 -350.00 768.75 113.64 54.89 -
EY -3.76 -4.00 -5.52 -0.29 0.13 0.88 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.45 2.33 2.28 2.63 1.68 -27.76%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 25/08/16 26/05/16 25/02/16 24/11/15 28/08/15 25/05/15 -
Price 0.225 0.215 0.255 0.33 0.475 0.425 0.38 -
P/RPS 2.62 2.10 2.43 2.97 3.98 3.22 2.02 18.87%
P/EPS -29.17 -23.89 -15.94 -275.00 890.63 96.59 41.30 -
EY -3.43 -4.19 -6.27 -0.36 0.11 1.04 2.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.08 1.28 1.83 2.64 2.24 1.27 -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