[SUNZEN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 123.38%
YoY- 23.05%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,446 7,555 29,492 21,039 13,193 5,315 28,256 -33.21%
PBT 1,355 792 2,518 1,752 800 215 1,879 -19.63%
Tax -316 -168 -370 -300 -150 0 -126 84.90%
NP 1,039 624 2,148 1,452 650 215 1,753 -29.50%
-
NP to SH 1,039 624 2,148 1,452 650 215 1,753 -29.50%
-
Tax Rate 23.32% 21.21% 14.69% 17.12% 18.75% 0.00% 6.71% -
Total Cost 14,407 6,931 27,344 19,587 12,543 5,100 26,503 -33.46%
-
Net Worth 28,201 28,228 28,473 28,441 25,113 24,571 23,972 11.47%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 28,201 28,228 28,473 28,441 25,113 24,571 23,972 11.47%
NOSH 148,428 148,571 149,861 149,690 147,727 153,571 149,826 -0.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.73% 8.26% 7.28% 6.90% 4.93% 4.05% 6.20% -
ROE 3.68% 2.21% 7.54% 5.11% 2.59% 0.88% 7.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 10.41 5.09 19.68 14.05 8.93 3.46 18.86 -32.78%
EPS 0.70 0.42 1.44 0.97 0.44 0.14 1.17 -29.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.17 0.16 0.16 12.17%
Adjusted Per Share Value based on latest NOSH - 148,518
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.92 0.94 3.67 2.62 1.64 0.66 3.51 -33.18%
EPS 0.13 0.08 0.27 0.18 0.08 0.03 0.22 -29.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0351 0.0351 0.0354 0.0354 0.0312 0.0305 0.0298 11.56%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.21 0.22 0.21 0.22 0.27 0.28 0.23 -
P/RPS 2.02 4.33 1.07 1.57 3.02 8.09 1.22 40.08%
P/EPS 30.00 52.38 14.65 22.68 61.36 200.00 19.66 32.64%
EY 3.33 1.91 6.83 4.41 1.63 0.50 5.09 -24.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.16 1.11 1.16 1.59 1.75 1.44 -15.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.24 0.235 0.22 0.21 0.22 0.28 0.28 -
P/RPS 2.31 4.62 1.12 1.49 2.46 8.09 1.48 34.66%
P/EPS 34.29 55.95 15.35 21.65 50.00 200.00 23.93 27.18%
EY 2.92 1.79 6.52 4.62 2.00 0.50 4.18 -21.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.24 1.16 1.11 1.29 1.75 1.75 -19.71%

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