[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 18.31%
YoY- 134.16%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 116,566 119,144 121,592 120,134 110,966 108,692 93,687 15.72%
PBT -906 -2,568 9,271 7,072 5,864 7,120 5,633 -
Tax 590 672 -145 -144 -8 -400 -55 -
NP -316 -1,896 9,126 6,928 5,856 6,720 5,578 -
-
NP to SH -316 -1,896 9,126 6,928 5,856 6,720 5,578 -
-
Tax Rate - - 1.56% 2.04% 0.14% 5.62% 0.98% -
Total Cost 116,882 121,040 112,466 113,206 105,110 101,972 88,109 20.79%
-
Net Worth 86,292 87,853 88,065 83,938 81,902 82,770 81,089 4.24%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,048 - - - 1,228 -
Div Payout % - - 22.44% - - - 22.03% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 86,292 87,853 88,065 83,938 81,902 82,770 81,089 4.24%
NOSH 40,512 40,862 40,960 40,945 40,951 40,975 40,954 -0.72%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.27% -1.59% 7.51% 5.77% 5.28% 6.18% 5.95% -
ROE -0.37% -2.16% 10.36% 8.25% 7.15% 8.12% 6.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 287.73 291.58 296.85 293.40 270.97 265.26 228.76 16.56%
EPS -0.78 -4.64 22.28 16.92 14.30 16.40 13.62 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.00 -
NAPS 2.13 2.15 2.15 2.05 2.00 2.02 1.98 5.00%
Adjusted Per Share Value based on latest NOSH - 40,938
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 303.46 310.18 316.55 312.75 288.89 282.97 243.90 15.72%
EPS -0.82 -4.94 23.76 18.04 15.25 17.49 14.52 -
DPS 0.00 0.00 5.33 0.00 0.00 0.00 3.20 -
NAPS 2.2465 2.2871 2.2927 2.1852 2.1322 2.1548 2.1111 4.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.98 1.17 0.83 0.85 0.88 1.01 0.96 -
P/RPS 0.34 0.40 0.28 0.29 0.32 0.38 0.42 -13.17%
P/EPS -125.64 -25.22 3.73 5.02 6.15 6.16 7.05 -
EY -0.80 -3.97 26.84 19.91 16.25 16.24 14.19 -
DY 0.00 0.00 6.02 0.00 0.00 0.00 3.13 -
P/NAPS 0.46 0.54 0.39 0.41 0.44 0.50 0.48 -2.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 16/05/06 17/02/06 15/11/05 18/08/05 16/05/05 21/02/05 -
Price 0.89 1.15 0.92 0.80 0.90 0.91 0.88 -
P/RPS 0.31 0.39 0.31 0.27 0.33 0.34 0.38 -12.72%
P/EPS -114.10 -24.78 4.13 4.73 6.29 5.55 6.46 -
EY -0.88 -4.03 24.22 21.15 15.89 18.02 15.48 -
DY 0.00 0.00 5.43 0.00 0.00 0.00 3.41 -
P/NAPS 0.42 0.53 0.43 0.39 0.45 0.45 0.44 -3.06%

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