[SUNCRN] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 753.16%
YoY- -70.21%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 110,940 104,804 110,913 114,926 116,566 119,144 121,592 -5.94%
PBT 4,098 -496 3,100 1,120 -906 -2,568 9,271 -42.05%
Tax -894 -536 532 944 590 672 -145 237.35%
NP 3,204 -1,032 3,632 2,064 -316 -1,896 9,126 -50.32%
-
NP to SH 3,204 -1,032 3,632 2,064 -316 -1,896 9,126 -50.32%
-
Tax Rate 21.82% - -17.16% -84.29% - - 1.56% -
Total Cost 107,736 105,836 107,281 112,862 116,882 121,040 112,466 -2.83%
-
Net Worth 92,596 93,780 92,130 89,685 86,292 87,853 88,065 3.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,047 - - - 2,048 -
Div Payout % - - 56.37% - - - 22.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,596 93,780 92,130 89,685 86,292 87,853 88,065 3.41%
NOSH 40,971 40,952 40,947 40,952 40,512 40,862 40,960 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.89% -0.98% 3.27% 1.80% -0.27% -1.59% 7.51% -
ROE 3.46% -1.10% 3.94% 2.30% -0.37% -2.16% 10.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 270.77 255.92 270.87 280.63 287.73 291.58 296.85 -5.96%
EPS 7.82 -2.52 8.87 5.04 -0.78 -4.64 22.28 -50.33%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.26 2.29 2.25 2.19 2.13 2.15 2.15 3.39%
Adjusted Per Share Value based on latest NOSH - 40,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 288.82 272.84 288.75 299.20 303.46 310.18 316.55 -5.94%
EPS 8.34 -2.69 9.46 5.37 -0.82 -4.94 23.76 -50.33%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 5.33 -
NAPS 2.4106 2.4415 2.3985 2.3349 2.2465 2.2871 2.2927 3.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.90 0.85 0.90 0.98 1.17 0.83 -
P/RPS 0.34 0.35 0.31 0.32 0.34 0.40 0.28 13.85%
P/EPS 11.64 -35.71 9.58 17.86 -125.64 -25.22 3.73 113.99%
EY 8.59 -2.80 10.44 5.60 -0.80 -3.97 26.84 -53.30%
DY 0.00 0.00 5.88 0.00 0.00 0.00 6.02 -
P/NAPS 0.40 0.39 0.38 0.41 0.46 0.54 0.39 1.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 17/05/07 14/02/07 23/11/06 29/08/06 16/05/06 17/02/06 -
Price 0.92 0.92 0.88 0.85 0.89 1.15 0.92 -
P/RPS 0.34 0.36 0.32 0.30 0.31 0.39 0.31 6.36%
P/EPS 11.76 -36.51 9.92 16.87 -114.10 -24.78 4.13 101.28%
EY 8.50 -2.74 10.08 5.93 -0.88 -4.03 24.22 -50.34%
DY 0.00 0.00 5.68 0.00 0.00 0.00 5.43 -
P/NAPS 0.41 0.40 0.39 0.39 0.42 0.53 0.43 -3.13%

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