[SUNZEN] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 70.52%
YoY- -38.06%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,193 5,315 28,256 19,784 12,863 6,643 26,260 -36.88%
PBT 800 215 1,879 1,241 702 247 2,157 -48.47%
Tax -150 0 -126 -61 -10 -52 -187 -13.70%
NP 650 215 1,753 1,180 692 195 1,970 -52.34%
-
NP to SH 650 215 1,753 1,180 692 195 1,970 -52.34%
-
Tax Rate 18.75% 0.00% 6.71% 4.92% 1.42% 21.05% 8.67% -
Total Cost 12,543 5,100 26,503 18,604 12,171 6,448 24,290 -35.71%
-
Net Worth 25,113 24,571 23,972 23,898 21,625 24,000 15,081 40.62%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - 1,131 -
Div Payout % - - - - - - 57.42% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 25,113 24,571 23,972 23,898 21,625 24,000 15,081 40.62%
NOSH 147,727 153,571 149,826 149,367 144,166 150,000 94,258 35.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.93% 4.05% 6.20% 5.96% 5.38% 2.94% 7.50% -
ROE 2.59% 0.88% 7.31% 4.94% 3.20% 0.81% 13.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 8.93 3.46 18.86 13.25 8.92 4.43 27.86 -53.26%
EPS 0.44 0.14 1.17 0.79 0.48 0.13 2.09 -64.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.17 0.16 0.16 0.16 0.15 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 147,878
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.81 0.73 3.88 2.72 1.77 0.91 3.61 -36.96%
EPS 0.09 0.03 0.24 0.16 0.10 0.03 0.27 -52.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.16 -
NAPS 0.0345 0.0338 0.0329 0.0328 0.0297 0.033 0.0207 40.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.27 0.28 0.23 0.22 0.27 0.33 0.27 -
P/RPS 3.02 8.09 1.22 1.66 3.03 7.45 0.97 113.66%
P/EPS 61.36 200.00 19.66 27.85 56.25 253.85 12.92 183.34%
EY 1.63 0.50 5.09 3.59 1.78 0.39 7.74 -64.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 1.59 1.75 1.44 1.38 1.80 2.06 1.69 -3.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 27/05/10 25/02/10 20/11/09 20/08/09 20/05/09 24/02/09 -
Price 0.22 0.28 0.28 0.26 0.25 0.33 0.33 -
P/RPS 2.46 8.09 1.48 1.96 2.80 7.45 1.18 63.41%
P/EPS 50.00 200.00 23.93 32.91 52.08 253.85 15.79 116.09%
EY 2.00 0.50 4.18 3.04 1.92 0.39 6.33 -53.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.64 -
P/NAPS 1.29 1.75 1.75 1.63 1.67 2.06 2.06 -26.86%

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