[SUNZEN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 41.48%
YoY- 1.24%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 16,100 8,153 31,611 23,147 15,446 7,555 29,492 -33.22%
PBT 953 590 2,379 1,910 1,355 792 2,518 -47.70%
Tax -294 -171 -622 -440 -316 -168 -370 -14.22%
NP 659 419 1,757 1,470 1,039 624 2,148 -54.54%
-
NP to SH 659 419 1,757 1,470 1,039 624 2,148 -54.54%
-
Tax Rate 30.85% 28.98% 26.15% 23.04% 23.32% 21.21% 14.69% -
Total Cost 15,441 7,734 29,854 21,677 14,407 6,931 27,344 -31.70%
-
Net Worth 29,954 29,928 29,830 29,999 28,201 28,228 28,473 3.44%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 29,954 29,928 29,830 29,999 28,201 28,228 28,473 3.44%
NOSH 149,772 149,642 149,152 149,999 148,428 148,571 149,861 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.09% 5.14% 5.56% 6.35% 6.73% 8.26% 7.28% -
ROE 2.20% 1.40% 5.89% 4.90% 3.68% 2.21% 7.54% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.75 5.45 21.19 15.43 10.41 5.09 19.68 -33.20%
EPS 0.44 0.28 1.18 0.98 0.70 0.42 1.44 -54.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.48%
Adjusted Per Share Value based on latest NOSH - 148,620
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.00 1.01 3.93 2.88 1.92 0.94 3.67 -33.30%
EPS 0.08 0.05 0.22 0.18 0.13 0.08 0.27 -55.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0372 0.0372 0.0371 0.0373 0.0351 0.0351 0.0354 3.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.20 0.17 0.23 0.18 0.21 0.22 0.21 -
P/RPS 1.86 3.12 1.09 1.17 2.02 4.33 1.07 44.62%
P/EPS 45.45 60.71 19.52 18.37 30.00 52.38 14.65 112.86%
EY 2.20 1.65 5.12 5.44 3.33 1.91 6.83 -53.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 1.15 0.90 1.11 1.16 1.11 -6.72%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 29/02/12 17/11/11 25/08/11 26/05/11 25/02/11 -
Price 0.19 0.15 0.21 0.21 0.24 0.235 0.22 -
P/RPS 1.77 2.75 0.99 1.36 2.31 4.62 1.12 35.71%
P/EPS 43.18 53.57 17.83 21.43 34.29 55.95 15.35 99.39%
EY 2.32 1.87 5.61 4.67 2.92 1.79 6.52 -49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.75 1.05 1.05 1.26 1.24 1.16 -12.47%

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