[SUNCRN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 410.47%
YoY- 1113.92%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 138,120 116,523 117,938 110,940 104,804 110,913 114,926 13.02%
PBT 8,004 7,098 4,936 4,098 -496 3,100 1,120 270.57%
Tax -2,292 -1,099 -1,036 -894 -536 532 944 -
NP 5,712 5,999 3,900 3,204 -1,032 3,632 2,064 96.99%
-
NP to SH 5,712 5,999 3,900 3,204 -1,032 3,632 2,064 96.99%
-
Tax Rate 28.64% 15.48% 20.99% 21.82% - -17.16% -84.29% -
Total Cost 132,408 110,524 114,038 107,736 105,836 107,281 112,862 11.22%
-
Net Worth 98,200 97,460 93,813 92,596 93,780 92,130 89,685 6.22%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,866 - - - 2,047 - -
Div Payout % - 47.78% - - - 56.37% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 98,200 97,460 93,813 92,596 93,780 92,130 89,685 6.22%
NOSH 40,916 40,949 40,966 40,971 40,952 40,947 40,952 -0.05%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.14% 5.15% 3.31% 2.89% -0.98% 3.27% 1.80% -
ROE 5.82% 6.16% 4.16% 3.46% -1.10% 3.94% 2.30% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 337.56 284.55 287.89 270.77 255.92 270.87 280.63 13.09%
EPS 13.96 14.65 9.52 7.82 -2.52 8.87 5.04 97.10%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.40 2.38 2.29 2.26 2.29 2.25 2.19 6.28%
Adjusted Per Share Value based on latest NOSH - 40,969
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 359.58 303.35 307.04 288.82 272.84 288.75 299.20 13.02%
EPS 14.87 15.62 10.15 8.34 -2.69 9.46 5.37 97.07%
DPS 0.00 7.46 0.00 0.00 0.00 5.33 0.00 -
NAPS 2.5565 2.5373 2.4423 2.4106 2.4415 2.3985 2.3349 6.22%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.92 0.89 0.89 0.91 0.90 0.85 0.90 -
P/RPS 0.27 0.31 0.31 0.34 0.35 0.31 0.32 -10.69%
P/EPS 6.59 6.08 9.35 11.64 -35.71 9.58 17.86 -48.52%
EY 15.17 16.46 10.70 8.59 -2.80 10.44 5.60 94.20%
DY 0.00 7.87 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.38 0.37 0.39 0.40 0.39 0.38 0.41 -4.93%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 17/06/08 15/02/08 27/11/07 28/08/07 17/05/07 14/02/07 23/11/06 -
Price 0.91 0.89 0.81 0.92 0.92 0.88 0.85 -
P/RPS 0.27 0.31 0.28 0.34 0.36 0.32 0.30 -6.77%
P/EPS 6.52 6.08 8.51 11.76 -36.51 9.92 16.87 -46.91%
EY 15.34 16.46 11.75 8.50 -2.74 10.08 5.93 88.33%
DY 0.00 7.87 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.38 0.37 0.35 0.41 0.40 0.39 0.39 -1.71%

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