[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 4.99%
YoY- -75.1%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 69,794 67,380 69,285 69,446 66,604 67,620 75,073 -4.75%
PBT 3,250 2,412 1,889 1,533 1,214 1,528 4,593 -20.64%
Tax -254 -180 -140 -496 -226 -332 -900 -57.07%
NP 2,996 2,232 1,749 1,037 988 1,196 3,693 -13.04%
-
NP to SH 2,996 2,232 1,749 1,037 988 1,196 3,693 -13.04%
-
Tax Rate 7.82% 7.46% 7.41% 32.35% 18.62% 21.73% 19.60% -
Total Cost 66,798 65,148 67,536 68,409 65,616 66,424 71,380 -4.33%
-
Net Worth 48,636 46,948 46,834 46,679 46,238 46,643 45,821 4.06%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - 1,949 -
Div Payout % - - - - - - 52.80% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 48,636 46,948 46,834 46,679 46,238 46,643 45,821 4.06%
NOSH 19,454 19,241 19,433 19,449 19,760 19,933 19,498 -0.15%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 4.29% 3.31% 2.52% 1.49% 1.48% 1.77% 4.92% -
ROE 6.16% 4.75% 3.73% 2.22% 2.14% 2.56% 8.06% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 358.75 350.18 356.53 357.05 337.06 339.23 385.02 -4.61%
EPS 15.40 11.60 9.00 5.33 5.00 6.00 18.94 -12.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 2.50 2.44 2.41 2.40 2.34 2.34 2.35 4.22%
Adjusted Per Share Value based on latest NOSH - 18,933
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 181.70 175.42 180.37 180.80 173.39 176.04 195.44 -4.75%
EPS 7.80 5.81 4.55 2.70 2.57 3.11 9.61 -13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.08 -
NAPS 1.2662 1.2223 1.2193 1.2153 1.2038 1.2143 1.1929 4.06%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.00 2.33 2.88 2.18 2.50 3.34 4.88 -
P/RPS 0.56 0.67 0.81 0.61 0.74 0.98 1.27 -42.15%
P/EPS 12.99 20.09 32.00 40.87 50.00 55.67 25.77 -36.74%
EY 7.70 4.98 3.13 2.45 2.00 1.80 3.88 58.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 -
P/NAPS 0.80 0.95 1.20 0.91 1.07 1.43 2.08 -47.20%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 28/05/02 28/02/02 27/11/01 27/08/01 24/05/01 26/02/01 -
Price 1.90 2.58 2.21 2.22 2.50 3.08 3.14 -
P/RPS 0.53 0.74 0.62 0.62 0.74 0.91 0.82 -25.30%
P/EPS 12.34 22.24 24.56 41.62 50.00 51.33 16.58 -17.91%
EY 8.11 4.50 4.07 2.40 2.00 1.95 6.03 21.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
P/NAPS 0.76 1.06 0.92 0.92 1.07 1.32 1.34 -31.55%

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