[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-1999 [#3]

Announcement Date
16-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 15.8%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 74,272 68,412 60,319 57,360 53,668 0 43,319 -0.54%
PBT 5,832 5,020 4,975 4,509 3,894 0 2,840 -0.72%
Tax -1,682 -996 0 0 0 0 -694 -0.89%
NP 4,150 4,024 4,975 4,509 3,894 0 2,146 -0.66%
-
NP to SH 4,150 4,024 4,975 4,509 3,894 0 2,146 -0.66%
-
Tax Rate 28.84% 19.84% 0.00% 0.00% 0.00% - 24.44% -
Total Cost 70,122 64,388 55,344 52,850 49,774 0 41,173 -0.53%
-
Net Worth 46,414 45,620 43,818 45,756 0 0 42,529 -0.08%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - 2,870 - - - - -
Div Payout % - - 57.69% - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 46,414 45,620 43,818 45,756 0 0 42,529 -0.08%
NOSH 19,501 19,496 19,134 19,894 19,470 19,509 19,509 0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 5.59% 5.88% 8.25% 7.86% 7.26% 0.00% 4.95% -
ROE 8.94% 8.82% 11.35% 9.86% 0.00% 0.00% 5.05% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 380.85 350.90 315.24 288.33 275.64 0.00 222.05 -0.54%
EPS 21.28 20.80 25.51 22.67 20.00 0.00 11.00 -0.66%
DPS 0.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.34 2.29 2.30 0.00 0.00 2.18 -0.08%
Adjusted Per Share Value based on latest NOSH - 20,499
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 193.36 178.10 157.03 149.33 139.72 0.00 112.78 -0.54%
EPS 10.80 10.48 12.95 11.74 10.14 0.00 5.59 -0.66%
DPS 0.00 0.00 7.47 0.00 0.00 0.00 0.00 -
NAPS 1.2083 1.1877 1.1408 1.1912 0.00 0.00 1.1072 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 4.90 5.30 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.29 1.51 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 23.03 25.68 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 4.34 3.89 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.26 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 21/08/00 16/05/00 21/02/00 16/11/99 - - - -
Price 4.80 5.25 4.70 0.00 0.00 0.00 0.00 -
P/RPS 1.26 1.50 1.49 0.00 0.00 0.00 0.00 -100.00%
P/EPS 22.56 25.44 18.08 0.00 0.00 0.00 0.00 -100.00%
EY 4.43 3.93 5.53 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.24 2.05 0.00 0.00 0.00 0.00 -100.00%

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