[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -16.33%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 73,396 38,081 20,086 20,082 20,144 18,497 18,404 152.11%
PBT 8,852 4,860 2,250 2,162 2,452 1,734 1,832 186.63%
Tax -3,800 -1,128 -586 -666 -664 -745 -681 215.59%
NP 5,052 3,732 1,664 1,496 1,788 989 1,150 168.95%
-
NP to SH 5,048 3,564 1,664 1,496 1,788 989 1,150 168.81%
-
Tax Rate 42.93% 23.21% 26.04% 30.80% 27.08% 42.96% 37.17% -
Total Cost 68,344 34,349 18,422 18,586 18,356 17,508 17,253 150.98%
-
Net Worth 88,339 77,059 71,500 72,175 70,994 70,272 70,609 16.15%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 88,339 77,059 71,500 72,175 70,994 70,272 70,609 16.15%
NOSH 157,749 137,606 130,000 131,228 131,470 130,133 130,757 13.36%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.88% 9.80% 8.28% 7.45% 8.88% 5.35% 6.25% -
ROE 5.71% 4.63% 2.33% 2.07% 2.52% 1.41% 1.63% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 46.53 27.67 15.45 15.30 15.32 14.21 14.07 122.45%
EPS 3.20 2.59 1.28 1.14 1.36 0.76 0.88 137.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.55 0.55 0.54 0.54 0.54 2.46%
Adjusted Per Share Value based on latest NOSH - 130,869
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.19 4.25 2.24 2.24 2.25 2.06 2.05 152.41%
EPS 0.56 0.40 0.19 0.17 0.20 0.11 0.13 165.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0986 0.086 0.0798 0.0806 0.0792 0.0784 0.0788 16.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.31 1.39 0.895 0.56 0.50 0.50 0.50 -
P/RPS 2.82 5.02 5.79 3.66 3.26 3.52 3.55 -14.26%
P/EPS 40.94 53.67 69.92 49.12 36.76 65.79 56.82 -19.67%
EY 2.44 1.86 1.43 2.04 2.72 1.52 1.76 24.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.48 1.63 1.02 0.93 0.93 0.93 85.30%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 12/08/14 02/05/14 28/02/14 25/11/13 22/08/13 29/05/13 20/02/13 -
Price 1.28 1.55 1.55 0.89 0.50 0.50 0.50 -
P/RPS 2.75 5.60 10.03 5.82 3.26 3.52 3.55 -15.69%
P/EPS 40.00 59.85 121.09 78.07 36.76 65.79 56.82 -20.91%
EY 2.50 1.67 0.83 1.28 2.72 1.52 1.76 26.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.77 2.82 1.62 0.93 0.93 0.93 82.64%

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