[SUNSURIA] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 18.07%
YoY- 1123.49%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 18,558 17,952 17,240 20,038 21,158 20,416 20,600 -6.70%
PBT 2,822 2,512 1,944 1,442 1,570 812 956 105.37%
Tax -870 -902 -920 379 -25 -28 -56 519.51%
NP 1,952 1,610 1,024 1,821 1,545 784 900 67.31%
-
NP to SH 1,953 1,612 1,024 1,823 1,544 784 900 67.37%
-
Tax Rate 30.83% 35.91% 47.33% -26.28% 1.59% 3.45% 5.86% -
Total Cost 16,606 16,342 16,216 18,217 19,613 19,632 19,700 -10.73%
-
Net Worth 65,401 64,999 62,720 63,805 63,755 62,719 63,529 1.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 65,401 64,999 62,720 63,805 63,755 62,719 63,529 1.94%
NOSH 130,803 129,999 127,999 130,214 130,112 130,666 132,352 -0.77%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.52% 8.97% 5.94% 9.09% 7.30% 3.84% 4.37% -
ROE 2.99% 2.48% 1.63% 2.86% 2.42% 1.25% 1.42% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.19 13.81 13.47 15.39 16.26 15.62 15.56 -5.94%
EPS 1.49 1.24 0.80 1.40 1.19 0.60 0.68 68.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 130,196
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2.07 2.00 1.92 2.24 2.36 2.28 2.30 -6.76%
EPS 0.22 0.18 0.11 0.20 0.17 0.09 0.10 68.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0726 0.07 0.0712 0.0712 0.07 0.0709 1.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.52 0.65 0.57 0.50 0.66 0.70 -
P/RPS 5.29 3.77 4.83 3.70 3.07 4.22 4.50 11.35%
P/EPS 50.22 41.94 81.25 40.71 42.13 110.00 102.94 -37.94%
EY 1.99 2.38 1.23 2.46 2.37 0.91 0.97 61.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.04 1.33 1.16 1.02 1.38 1.46 1.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 27/08/08 -
Price 0.50 0.55 0.55 0.50 0.60 0.50 0.58 -
P/RPS 3.52 3.98 4.08 3.25 3.69 3.20 3.73 -3.77%
P/EPS 33.48 44.35 68.75 35.71 50.56 83.33 85.29 -46.29%
EY 2.99 2.25 1.45 2.80 1.98 1.20 1.17 86.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.12 1.02 1.22 1.04 1.21 -11.90%

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