[SUNZEN] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -252.59%
YoY- -412.21%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 40,013 25,970 18,067 8,059 32,221 23,299 17,107 75.75%
PBT -455 -2,242 -1,515 -1,210 -259 208 618 -
Tax 395 -12 -8 -4 -88 -105 -47 -
NP -60 -2,254 -1,523 -1,214 -347 103 571 -
-
NP to SH -130 -2,332 -1,588 -1,227 -348 104 571 -
-
Tax Rate - - - - - 50.48% 7.61% -
Total Cost 40,073 28,224 19,590 9,273 32,568 23,196 16,536 79.93%
-
Net Worth 89,722 80,616 70,577 61,349 52,200 46,800 49,313 48.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 89,722 80,616 70,577 61,349 52,200 46,800 49,313 48.76%
NOSH 479,124 479,124 352,888 306,749 290,000 260,000 259,545 50.20%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -0.15% -8.68% -8.43% -15.06% -1.08% 0.44% 3.34% -
ROE -0.14% -2.89% -2.25% -2.00% -0.67% 0.22% 1.16% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 8.92 6.44 5.12 2.63 11.11 8.96 6.59 22.25%
EPS -0.03 -0.58 -0.45 -0.40 -0.12 0.04 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.20 0.20 0.18 0.18 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 306,749
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.97 3.23 2.25 1.00 4.01 2.90 2.13 75.46%
EPS -0.02 -0.29 -0.20 -0.15 -0.04 0.01 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1002 0.0877 0.0763 0.0649 0.0582 0.0613 48.73%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.205 0.205 0.225 0.29 0.42 0.41 0.50 -
P/RPS 2.30 3.18 4.39 11.04 3.78 4.58 7.59 -54.72%
P/EPS -707.43 -35.43 -50.00 -72.50 -350.00 1,025.00 227.27 -
EY -0.14 -2.82 -2.00 -1.38 -0.29 0.10 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.03 1.13 1.45 2.33 2.28 2.63 -46.31%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 25/08/16 26/05/16 25/02/16 24/11/15 28/08/15 -
Price 0.29 0.225 0.215 0.255 0.33 0.475 0.425 -
P/RPS 3.25 3.49 4.20 9.71 2.97 5.30 6.45 -36.54%
P/EPS -1,000.76 -38.89 -47.78 -63.75 -275.00 1,187.50 193.18 -
EY -0.10 -2.57 -2.09 -1.57 -0.36 0.08 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.13 1.08 1.28 1.83 2.64 2.24 -25.07%

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