[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -289.34%
YoY- -72.76%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 25,952 21,148 20,876 19,934 19,280 27,388 29,108 -7.37%
PBT -6,564 -4,731 -4,320 -5,110 -1,944 -3,522 -3,149 63.25%
Tax 2,532 1,319 924 874 856 893 1,177 66.72%
NP -4,032 -3,412 -3,396 -4,236 -1,088 -2,629 -1,972 61.16%
-
NP to SH -4,032 -3,412 -3,396 -4,236 -1,088 -2,629 -1,972 61.16%
-
Tax Rate - - - - - - - -
Total Cost 29,984 24,560 24,272 24,170 20,368 30,017 31,080 -2.36%
-
Net Worth 77,236 78,738 79,675 79,751 85,679 78,870 82,457 -4.27%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 77,236 78,738 79,675 79,751 85,679 78,870 82,457 -4.27%
NOSH 130,909 131,230 130,615 130,740 135,999 125,190 130,884 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -15.54% -16.13% -16.27% -21.25% -5.64% -9.60% -6.77% -
ROE -5.22% -4.33% -4.26% -5.31% -1.27% -3.33% -2.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.82 16.12 15.98 15.25 14.18 21.88 22.24 -7.39%
EPS -3.08 -2.60 -2.60 -3.24 -0.80 -2.10 -1.51 60.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.61 0.61 0.63 0.63 0.63 -4.28%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.90 2.36 2.33 2.22 2.15 3.06 3.25 -7.32%
EPS -0.45 -0.38 -0.38 -0.47 -0.12 -0.29 -0.22 61.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0862 0.0879 0.0889 0.089 0.0956 0.088 0.092 -4.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.78 2.51 0.88 0.58 0.56 0.49 0.57 -
P/RPS 8.98 15.58 5.51 3.80 3.95 2.24 2.56 131.04%
P/EPS -57.79 -96.54 -33.85 -17.90 -70.00 -23.33 -37.83 32.67%
EY -1.73 -1.04 -2.95 -5.59 -1.43 -4.29 -2.64 -24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 4.18 1.44 0.95 0.89 0.78 0.90 124.30%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 29/05/03 26/02/03 -
Price 1.65 1.97 2.76 0.72 0.65 0.52 0.52 -
P/RPS 8.32 12.22 17.27 4.72 4.59 2.38 2.34 133.13%
P/EPS -53.57 -75.77 -106.15 -22.22 -81.25 -24.76 -34.51 34.10%
EY -1.87 -1.32 -0.94 -4.50 -1.23 -4.04 -2.90 -25.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.28 4.52 1.18 1.03 0.83 0.83 125.09%

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