[SUNWAY-] QoQ Annualized Quarter Result on 31-Mar-2005

Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005
Profit Trend
QoQ- -84.18%
YoY- -85.42%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 1,312,568 1,272,930 1,364,480 1,281,500 1,499,780 1,471,802 1,485,932 -7.91%
PBT 41,910 39,722 42,382 44,784 100,345 109,710 118,166 -49.80%
Tax -35,526 -33,718 -34,120 -32,356 -21,771 -33,478 -36,552 -1.87%
NP 6,384 6,004 8,262 12,428 78,574 76,232 81,614 -81.62%
-
NP to SH 6,384 6,004 8,262 12,428 78,574 76,232 81,614 -81.62%
-
Tax Rate 84.77% 84.88% 80.51% 72.25% 21.70% 30.51% 30.93% -
Total Cost 1,306,184 1,266,926 1,356,218 1,269,072 1,421,206 1,395,570 1,404,318 -4.70%
-
Net Worth 600,528 466,575 472,890 466,050 456,769 426,112 383,391 34.76%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 14,577 - 79,586 -
Div Payout % - - - - 18.55% - 97.52% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 600,528 466,575 472,890 466,050 456,769 426,112 383,391 34.76%
NOSH 541,016 542,530 543,552 535,689 485,924 468,255 440,680 14.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.49% 0.47% 0.61% 0.97% 5.24% 5.18% 5.49% -
ROE 1.06% 1.29% 1.75% 2.67% 17.20% 17.89% 21.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 242.61 234.63 251.03 239.22 308.64 314.32 337.19 -19.65%
EPS 1.18 1.11 1.52 2.32 16.17 16.28 18.52 -83.96%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 18.06 -
NAPS 1.11 0.86 0.87 0.87 0.94 0.91 0.87 17.58%
Adjusted Per Share Value based on latest NOSH - 535,689
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 225.21 218.41 234.12 219.88 257.33 252.53 254.96 -7.91%
EPS 1.10 1.03 1.42 2.13 13.48 13.08 14.00 -81.57%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 13.66 -
NAPS 1.0304 0.8006 0.8114 0.7997 0.7837 0.7311 0.6578 34.76%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 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
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 17/08/05 31/05/05 28/02/05 26/11/04 27/08/04 -
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