[SUNSURIA] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 41.64%
YoY- 182.33%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA'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 72,096 92,628 0 73,396 38,081 20,086 20,082 134.64%
PBT 7,642 7,796 0 8,852 4,860 2,250 2,162 132.22%
Tax -2,344 -3,096 0 -3,800 -1,128 -586 -666 131.55%
NP 5,298 4,700 0 5,052 3,732 1,664 1,496 132.51%
-
NP to SH 5,292 4,692 0 5,048 3,564 1,664 1,496 132.34%
-
Tax Rate 30.67% 39.71% - 42.93% 23.21% 26.04% 30.80% -
Total Cost 66,798 87,928 0 68,344 34,349 18,422 18,586 134.81%
-
Net Worth 91,864 90,260 90,049 88,339 77,059 71,500 72,175 17.46%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 91,864 90,260 90,049 88,339 77,059 71,500 72,175 17.46%
NOSH 158,387 158,351 157,982 157,749 137,606 130,000 131,228 13.37%
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 7.35% 5.07% 0.00% 6.88% 9.80% 8.28% 7.45% -
ROE 5.76% 5.20% 0.00% 5.71% 4.63% 2.33% 2.07% -
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 45.52 58.50 0.00 46.53 27.67 15.45 15.30 106.99%
EPS 3.34 2.96 0.00 3.20 2.59 1.28 1.14 104.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.56 0.56 0.55 0.55 3.60%
Adjusted Per Share Value based on latest NOSH - 157,749
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.05 10.34 0.00 8.19 4.25 2.24 2.24 134.80%
EPS 0.59 0.52 0.00 0.56 0.40 0.19 0.17 129.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.1007 0.1005 0.0986 0.086 0.0798 0.0806 17.39%
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 1.52 1.31 1.28 1.31 1.39 0.895 0.56 -
P/RPS 3.34 2.24 0.00 2.82 5.02 5.79 3.66 -5.92%
P/EPS 45.49 44.21 0.00 40.94 53.67 69.92 49.12 -4.99%
EY 2.20 2.26 0.00 2.44 1.86 1.43 2.04 5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.30 2.25 2.34 2.48 1.63 1.02 87.66%
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 20/05/15 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 -
Price 1.95 1.52 1.30 1.28 1.55 1.55 0.89 -
P/RPS 4.28 2.60 0.00 2.75 5.60 10.03 5.82 -18.54%
P/EPS 58.36 51.30 0.00 40.00 59.85 121.09 78.07 -17.64%
EY 1.71 1.95 0.00 2.50 1.67 0.83 1.28 21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.67 2.28 2.29 2.77 2.82 1.62 62.70%

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