[SUNZEN] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 47.93%
YoY- 22.53%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 23,147 15,446 7,555 29,492 21,039 13,193 5,315 166.44%
PBT 1,910 1,355 792 2,518 1,752 800 215 328.37%
Tax -440 -316 -168 -370 -300 -150 0 -
NP 1,470 1,039 624 2,148 1,452 650 215 259.81%
-
NP to SH 1,470 1,039 624 2,148 1,452 650 215 259.81%
-
Tax Rate 23.04% 23.32% 21.21% 14.69% 17.12% 18.75% 0.00% -
Total Cost 21,677 14,407 6,931 27,344 19,587 12,543 5,100 162.16%
-
Net Worth 29,999 28,201 28,228 28,473 28,441 25,113 24,571 14.21%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,999 28,201 28,228 28,473 28,441 25,113 24,571 14.21%
NOSH 149,999 148,428 148,571 149,861 149,690 147,727 153,571 -1.55%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 6.35% 6.73% 8.26% 7.28% 6.90% 4.93% 4.05% -
ROE 4.90% 3.68% 2.21% 7.54% 5.11% 2.59% 0.88% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 15.43 10.41 5.09 19.68 14.05 8.93 3.46 170.68%
EPS 0.98 0.70 0.42 1.44 0.97 0.44 0.14 265.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.19 0.19 0.17 0.16 16.02%
Adjusted Per Share Value based on latest NOSH - 150,212
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.18 2.12 1.04 4.05 2.89 1.81 0.73 166.48%
EPS 0.20 0.14 0.09 0.30 0.20 0.09 0.03 253.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0412 0.0387 0.0388 0.0391 0.0391 0.0345 0.0338 14.09%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.18 0.21 0.22 0.21 0.22 0.27 0.28 -
P/RPS 1.17 2.02 4.33 1.07 1.57 3.02 8.09 -72.41%
P/EPS 18.37 30.00 52.38 14.65 22.68 61.36 200.00 -79.61%
EY 5.44 3.33 1.91 6.83 4.41 1.63 0.50 390.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.11 1.16 1.11 1.16 1.59 1.75 -35.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 25/08/11 26/05/11 25/02/11 25/11/10 26/08/10 27/05/10 -
Price 0.21 0.24 0.235 0.22 0.21 0.22 0.28 -
P/RPS 1.36 2.31 4.62 1.12 1.49 2.46 8.09 -69.50%
P/EPS 21.43 34.29 55.95 15.35 21.65 50.00 200.00 -77.40%
EY 4.67 2.92 1.79 6.52 4.62 2.00 0.50 342.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.26 1.24 1.16 1.11 1.29 1.75 -28.84%

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