[SUNSURIA] QoQ Annualized Quarter Result on 30-Sep-2014

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 71,097 72,096 92,628 0 73,396 38,081 20,086 132.79%
PBT 12,465 7,642 7,796 0 8,852 4,860 2,250 214.07%
Tax -897 -2,344 -3,096 0 -3,800 -1,128 -586 32.92%
NP 11,568 5,298 4,700 0 5,052 3,732 1,664 265.54%
-
NP to SH 11,561 5,292 4,692 0 5,048 3,564 1,664 265.40%
-
Tax Rate 7.20% 30.67% 39.71% - 42.93% 23.21% 26.04% -
Total Cost 59,529 66,798 87,928 0 68,344 34,349 18,422 119.04%
-
Net Worth 96,668 91,864 90,260 90,049 88,339 77,059 71,500 22.33%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 96,668 91,864 90,260 90,049 88,339 77,059 71,500 22.33%
NOSH 158,473 158,387 158,351 157,982 157,749 137,606 130,000 14.15%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.27% 7.35% 5.07% 0.00% 6.88% 9.80% 8.28% -
ROE 11.96% 5.76% 5.20% 0.00% 5.71% 4.63% 2.33% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.86 45.52 58.50 0.00 46.53 27.67 15.45 103.92%
EPS 7.31 3.34 2.96 0.00 3.20 2.59 1.28 220.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.58 0.57 0.57 0.56 0.56 0.55 7.16%
Adjusted Per Share Value based on latest NOSH - 158,529
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.91 8.02 10.31 0.00 8.17 4.24 2.24 132.42%
EPS 1.29 0.59 0.52 0.00 0.56 0.40 0.19 259.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1076 0.1022 0.1004 0.1002 0.0983 0.0858 0.0796 22.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.93 1.52 1.31 1.28 1.31 1.39 0.895 -
P/RPS 2.07 3.34 2.24 0.00 2.82 5.02 5.79 -49.72%
P/EPS 12.75 45.49 44.21 0.00 40.94 53.67 69.92 -67.94%
EY 7.84 2.20 2.26 0.00 2.44 1.86 1.43 211.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 2.62 2.30 2.25 2.34 2.48 1.63 -4.56%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 20/05/15 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 -
Price 0.785 1.95 1.52 1.30 1.28 1.55 1.55 -
P/RPS 1.75 4.28 2.60 0.00 2.75 5.60 10.03 -68.87%
P/EPS 10.76 58.36 51.30 0.00 40.00 59.85 121.09 -80.17%
EY 9.29 1.71 1.95 0.00 2.50 1.67 0.83 402.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 3.36 2.67 2.28 2.29 2.77 2.82 -40.71%

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