[SUNSURIA] QoQ Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 85.68%
YoY- 90.61%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 24,195 26,926 26,958 29,540 27,695 27,448 27,192 -7.49%
PBT -7,912 -9,904 -13,212 -368 -3,349 -3,349 -5,264 31.24%
Tax -201 -77 -100 -124 -82 0 -4 1264.98%
NP -8,113 -9,981 -13,312 -492 -3,431 -3,349 -5,268 33.39%
-
NP to SH -8,108 -9,976 -13,308 -492 -3,435 -3,348 -5,266 33.37%
-
Tax Rate - - - - - - - -
Total Cost 32,308 36,907 40,270 30,032 31,126 30,797 32,460 -0.31%
-
Net Worth 62,577 62,567 63,930 73,799 71,342 0 72,407 -9.27%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 62,577 62,567 63,930 73,799 71,342 0 72,407 -9.27%
NOSH 130,370 130,348 130,470 136,666 132,115 130,781 131,650 -0.64%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -33.53% -37.07% -49.38% -1.67% -12.39% -12.20% -19.37% -
ROE -12.96% -15.94% -20.82% -0.67% -4.81% 0.00% -7.27% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.56 20.66 20.66 21.61 20.96 20.99 20.65 -6.87%
EPS -6.22 -7.65 -10.20 -0.36 -2.63 -2.56 -4.04 33.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.49 0.54 0.54 0.00 0.55 -8.68%
Adjusted Per Share Value based on latest NOSH - 136,666
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.69 3.00 3.00 3.29 3.08 3.05 3.03 -7.63%
EPS -0.90 -1.11 -1.48 -0.05 -0.38 -0.37 -0.59 32.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0696 0.0711 0.0821 0.0794 0.00 0.0806 -9.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.64 0.59 0.58 0.64 0.78 0.86 0.94 -
P/RPS 3.45 2.86 2.81 2.96 3.72 4.10 4.55 -16.86%
P/EPS -10.29 -7.71 -5.69 -177.78 -30.00 -33.59 -23.50 -42.36%
EY -9.72 -12.97 -17.59 -0.56 -3.33 -2.98 -4.26 73.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.23 1.18 1.19 1.44 0.00 1.71 -15.43%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 16/02/07 27/11/06 22/08/06 30/05/06 23/02/06 24/11/05 -
Price 0.69 0.78 0.68 0.60 0.75 0.83 0.86 -
P/RPS 3.72 3.78 3.29 2.78 3.58 3.95 4.16 -7.18%
P/EPS -11.09 -10.19 -6.67 -166.67 -28.85 -32.42 -21.50 -35.70%
EY -9.01 -9.81 -15.00 -0.60 -3.47 -3.08 -4.65 55.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.63 1.39 1.11 1.39 0.00 1.56 -5.20%

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