[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 130.07%
YoY- -24.27%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 110,966 108,692 93,687 89,992 82,664 81,616 90,117 14.89%
PBT 5,864 7,120 5,633 2,288 144 -3,140 3,451 42.44%
Tax -8 -400 -55 670 1,142 1,544 182 -
NP 5,856 6,720 5,578 2,958 1,286 -1,596 3,633 37.51%
-
NP to SH 5,856 6,720 5,578 2,958 1,286 -1,596 3,633 37.51%
-
Tax Rate 0.14% 5.62% 0.98% -29.28% -793.06% - -5.27% -
Total Cost 105,110 101,972 88,109 87,033 81,378 83,212 86,484 13.90%
-
Net Worth 81,902 82,770 81,089 76,559 75,357 75,686 75,772 5.32%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,228 163 - - 2,867 -
Div Payout % - - 22.03% 5.54% - - 78.92% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 81,902 82,770 81,089 76,559 75,357 75,686 75,772 5.32%
NOSH 40,951 40,975 40,954 40,940 40,955 41,134 40,958 -0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.28% 6.18% 5.95% 3.29% 1.56% -1.96% 4.03% -
ROE 7.15% 8.12% 6.88% 3.86% 1.71% -2.11% 4.79% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 270.97 265.26 228.76 219.81 201.84 198.41 220.02 14.91%
EPS 14.30 16.40 13.62 7.23 3.14 -3.88 8.87 37.53%
DPS 0.00 0.00 3.00 0.40 0.00 0.00 7.00 -
NAPS 2.00 2.02 1.98 1.87 1.84 1.84 1.85 5.33%
Adjusted Per Share Value based on latest NOSH - 40,935
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 288.89 282.97 243.90 234.28 215.20 212.48 234.61 14.89%
EPS 15.25 17.49 14.52 7.70 3.35 -4.15 9.46 37.52%
DPS 0.00 0.00 3.20 0.43 0.00 0.00 7.46 -
NAPS 2.1322 2.1548 2.1111 1.9931 1.9618 1.9704 1.9726 5.32%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.88 1.01 0.96 1.00 0.98 1.18 1.15 -
P/RPS 0.32 0.38 0.42 0.45 0.49 0.59 0.52 -27.67%
P/EPS 6.15 6.16 7.05 13.84 31.21 -30.41 12.97 -39.22%
EY 16.25 16.24 14.19 7.23 3.20 -3.29 7.71 64.46%
DY 0.00 0.00 3.13 0.40 0.00 0.00 6.09 -
P/NAPS 0.44 0.50 0.48 0.53 0.53 0.64 0.62 -20.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 18/05/04 26/02/04 -
Price 0.90 0.91 0.88 0.94 0.92 1.00 1.21 -
P/RPS 0.33 0.34 0.38 0.43 0.46 0.50 0.55 -28.88%
P/EPS 6.29 5.55 6.46 13.01 29.30 -25.77 13.64 -40.33%
EY 15.89 18.02 15.48 7.69 3.41 -3.88 7.33 67.57%
DY 0.00 0.00 3.41 0.43 0.00 0.00 5.79 -
P/NAPS 0.45 0.45 0.44 0.50 0.50 0.54 0.65 -21.75%

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