[SUNCRN] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
14-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 75.97%
YoY- -60.2%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 117,938 110,940 104,804 110,913 114,926 116,566 119,144 -0.67%
PBT 4,936 4,098 -496 3,100 1,120 -906 -2,568 -
Tax -1,036 -894 -536 532 944 590 672 -
NP 3,900 3,204 -1,032 3,632 2,064 -316 -1,896 -
-
NP to SH 3,900 3,204 -1,032 3,632 2,064 -316 -1,896 -
-
Tax Rate 20.99% 21.82% - -17.16% -84.29% - - -
Total Cost 114,038 107,736 105,836 107,281 112,862 116,882 121,040 -3.89%
-
Net Worth 93,813 92,596 93,780 92,130 89,685 86,292 87,853 4.46%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 2,047 - - - -
Div Payout % - - - 56.37% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 93,813 92,596 93,780 92,130 89,685 86,292 87,853 4.46%
NOSH 40,966 40,971 40,952 40,947 40,952 40,512 40,862 0.16%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 3.31% 2.89% -0.98% 3.27% 1.80% -0.27% -1.59% -
ROE 4.16% 3.46% -1.10% 3.94% 2.30% -0.37% -2.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 287.89 270.77 255.92 270.87 280.63 287.73 291.58 -0.84%
EPS 9.52 7.82 -2.52 8.87 5.04 -0.78 -4.64 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.29 2.26 2.29 2.25 2.19 2.13 2.15 4.29%
Adjusted Per Share Value based on latest NOSH - 40,943
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 307.04 288.82 272.84 288.75 299.20 303.46 310.18 -0.67%
EPS 10.15 8.34 -2.69 9.46 5.37 -0.82 -4.94 -
DPS 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
NAPS 2.4423 2.4106 2.4415 2.3985 2.3349 2.2465 2.2871 4.47%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.89 0.91 0.90 0.85 0.90 0.98 1.17 -
P/RPS 0.31 0.34 0.35 0.31 0.32 0.34 0.40 -15.61%
P/EPS 9.35 11.64 -35.71 9.58 17.86 -125.64 -25.22 -
EY 10.70 8.59 -2.80 10.44 5.60 -0.80 -3.97 -
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.39 0.38 0.41 0.46 0.54 -19.48%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 17/05/07 14/02/07 23/11/06 29/08/06 16/05/06 -
Price 0.81 0.92 0.92 0.88 0.85 0.89 1.15 -
P/RPS 0.28 0.34 0.36 0.32 0.30 0.31 0.39 -19.80%
P/EPS 8.51 11.76 -36.51 9.92 16.87 -114.10 -24.78 -
EY 11.75 8.50 -2.74 10.08 5.93 -0.88 -4.03 -
DY 0.00 0.00 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.35 0.41 0.40 0.39 0.39 0.42 0.53 -24.14%

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