[SUNSURIA] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 1.42%
YoY- -14.49%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 27,192 24,208 22,445 24,254 26,418 25,952 21,148 18.22%
PBT -5,264 -5,236 -6,592 -6,098 -6,366 -6,564 -4,731 7.36%
Tax -4 -4 1,962 2,210 2,422 2,532 1,319 -
NP -5,268 -5,240 -4,630 -3,888 -3,944 -4,032 -3,412 33.54%
-
NP to SH -5,266 -5,240 -4,630 -3,888 -3,944 -4,032 -3,412 33.51%
-
Tax Rate - - - - - - - -
Total Cost 32,460 29,448 27,075 28,142 30,362 29,984 24,560 20.41%
-
Net Worth 72,407 72,050 72,022 74,201 75,745 77,236 78,738 -5.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 72,407 72,050 72,022 74,201 75,745 77,236 78,738 -5.43%
NOSH 131,650 131,000 128,611 130,178 130,596 130,909 131,230 0.21%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -19.37% -21.65% -20.63% -16.03% -14.93% -15.54% -16.13% -
ROE -7.27% -7.27% -6.43% -5.24% -5.21% -5.22% -4.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.65 18.48 17.45 18.63 20.23 19.82 16.12 17.93%
EPS -4.04 -4.00 -3.60 -2.99 -3.02 -3.08 -2.60 34.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.56 0.57 0.58 0.59 0.60 -5.63%
Adjusted Per Share Value based on latest NOSH - 131,111
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.04 2.70 2.51 2.71 2.95 2.90 2.36 18.36%
EPS -0.59 -0.58 -0.52 -0.43 -0.44 -0.45 -0.38 34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0808 0.0804 0.0804 0.0828 0.0845 0.0862 0.0879 -5.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.94 0.95 1.27 1.74 1.50 1.78 2.51 -
P/RPS 4.55 5.14 7.28 9.34 7.42 8.98 15.58 -55.94%
P/EPS -23.50 -23.75 -35.28 -58.26 -49.67 -57.79 -96.54 -60.98%
EY -4.26 -4.21 -2.83 -1.72 -2.01 -1.73 -1.04 155.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.73 2.27 3.05 2.59 3.02 4.18 -44.86%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 25/08/05 26/05/05 28/02/05 26/11/04 25/08/04 26/05/04 -
Price 0.86 1.00 0.84 1.53 2.39 1.65 1.97 -
P/RPS 4.16 5.41 4.81 8.21 11.81 8.32 12.22 -51.21%
P/EPS -21.50 -25.00 -23.33 -51.23 -79.14 -53.57 -75.77 -56.78%
EY -4.65 -4.00 -4.29 -1.95 -1.26 -1.87 -1.32 131.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.82 1.50 2.68 4.12 2.80 3.28 -39.04%

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