[SUNWAY-] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 32.02%
YoY- -192.72%
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,354,840 1,322,214 1,258,300 1,039,194 956,378 883,966 786,000 43.71%
PBT 114,824 107,194 83,848 -145,704 -255,950 -253,462 -496,176 -
Tax -45,942 -40,502 -36,936 -38,018 -14,320 253,462 496,176 -
NP 68,881 66,692 46,912 -183,722 -270,270 0 0 -
-
NP to SH 68,881 66,692 46,912 -183,722 -270,270 -267,854 -497,016 -
-
Tax Rate 40.01% 37.78% 44.05% - - - - -
Total Cost 1,285,958 1,255,522 1,211,388 1,222,916 1,226,649 883,966 786,000 38.80%
-
Net Worth 275,309 259,312 238,604 226,780 202,500 271,336 283,499 -1.93%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 275,309 259,312 238,604 226,780 202,500 271,336 283,499 -1.93%
NOSH 404,866 405,176 404,413 404,965 405,001 404,980 404,999 -0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.08% 5.04% 3.73% -17.68% -28.26% 0.00% 0.00% -
ROE 25.02% 25.72% 19.66% -81.01% -133.47% -98.72% -175.31% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 334.64 326.33 311.14 256.61 236.14 218.27 194.07 43.74%
EPS 17.01 16.46 11.60 -45.37 -66.73 -66.14 -122.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.64 0.59 0.56 0.50 0.67 0.70 -1.91%
Adjusted Per Share Value based on latest NOSH - 405,492
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 232.46 226.87 215.90 178.31 164.10 151.67 134.86 43.71%
EPS 11.82 11.44 8.05 -31.52 -46.37 -45.96 -85.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4724 0.4449 0.4094 0.3891 0.3475 0.4656 0.4864 -1.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 10/12/03 27/08/03 20/05/03 26/02/03 29/11/02 27/08/02 15/05/02 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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