[SUNZEN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 96.56%
YoY- 99.24%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 8,435 37,326 25,707 16,727 8,174 32,796 24,274 -50.60%
PBT 381 4,090 2,794 1,567 797 1,847 1,637 -62.19%
Tax -120 -582 -439 -254 -129 -430 -467 -59.61%
NP 261 3,508 2,355 1,313 668 1,417 1,170 -63.25%
-
NP to SH 261 3,508 2,355 1,313 668 1,417 1,170 -63.25%
-
Tax Rate 31.50% 14.23% 15.71% 16.21% 16.19% 23.28% 28.53% -
Total Cost 8,174 33,818 23,352 15,414 7,506 31,379 23,104 -50.00%
-
Net Worth 33,776 32,808 31,300 31,332 31,173 29,957 31,500 4.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 1,228 1,193 1,192 - - 898 900 23.04%
Div Payout % 470.59% 34.01% 50.63% - - 63.42% 76.92% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 33,776 32,808 31,300 31,332 31,173 29,957 31,500 4.76%
NOSH 153,529 149,128 149,050 149,204 148,444 149,787 150,000 1.56%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.09% 9.40% 9.16% 7.85% 8.17% 4.32% 4.82% -
ROE 0.77% 10.69% 7.52% 4.19% 2.14% 4.73% 3.71% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.49 25.03 17.25 11.21 5.51 21.90 16.18 -51.38%
EPS 0.17 2.35 1.58 0.88 0.45 0.95 0.78 -63.81%
DPS 0.80 0.80 0.80 0.00 0.00 0.60 0.60 21.16%
NAPS 0.22 0.22 0.21 0.21 0.21 0.20 0.21 3.15%
Adjusted Per Share Value based on latest NOSH - 149,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.05 4.64 3.20 2.08 1.02 4.08 3.02 -50.58%
EPS 0.03 0.44 0.29 0.16 0.08 0.18 0.15 -65.83%
DPS 0.15 0.15 0.15 0.00 0.00 0.11 0.11 22.99%
NAPS 0.042 0.0408 0.0389 0.039 0.0388 0.0372 0.0392 4.71%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.315 0.225 0.27 0.20 0.205 0.24 0.18 -
P/RPS 5.73 0.90 1.57 1.78 3.72 1.10 1.11 198.98%
P/EPS 185.29 9.56 17.09 22.73 45.56 25.37 23.08 301.44%
EY 0.54 10.45 5.85 4.40 2.20 3.94 4.33 -75.07%
DY 2.54 3.56 2.96 0.00 0.00 2.50 3.33 -16.53%
P/NAPS 1.43 1.02 1.29 0.95 0.98 1.20 0.86 40.39%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 27/02/14 28/11/13 28/08/13 23/05/13 28/02/13 22/11/12 -
Price 0.235 0.285 0.24 0.205 0.195 0.18 0.19 -
P/RPS 4.28 1.14 1.39 1.83 3.54 0.82 1.17 137.60%
P/EPS 138.24 12.12 15.19 23.30 43.33 19.03 24.36 218.49%
EY 0.72 8.25 6.58 4.29 2.31 5.26 4.11 -68.72%
DY 3.40 2.81 3.33 0.00 0.00 3.33 3.16 5.00%
P/NAPS 1.07 1.30 1.14 0.98 0.93 0.90 0.90 12.23%

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