[SUNSURIA] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -85.96%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 19,312 13,919 8,976 4,310 20,038 15,869 10,208 53.02%
PBT 2,786 2,117 1,256 486 1,442 1,178 406 261.53%
Tax -878 -653 -451 -230 379 -19 -14 1482.48%
NP 1,908 1,464 805 256 1,821 1,159 392 187.48%
-
NP to SH 1,909 1,465 806 256 1,823 1,158 392 187.58%
-
Tax Rate 31.51% 30.85% 35.91% 47.33% -26.28% 1.61% 3.45% -
Total Cost 17,404 12,455 8,171 4,054 18,217 14,710 9,816 46.54%
-
Net Worth 65,376 65,401 64,999 62,720 63,805 63,755 62,719 2.80%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 65,376 65,401 64,999 62,720 63,805 63,755 62,719 2.80%
NOSH 130,753 130,803 129,999 127,999 130,214 130,112 130,666 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.88% 10.52% 8.97% 5.94% 9.09% 7.30% 3.84% -
ROE 2.92% 2.24% 1.24% 0.41% 2.86% 1.82% 0.63% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 14.77 10.64 6.90 3.37 15.39 12.20 7.81 52.98%
EPS 1.46 1.12 0.62 0.20 1.40 0.89 0.30 187.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.50 0.49 0.49 0.49 0.48 2.76%
Adjusted Per Share Value based on latest NOSH - 127,999
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.16 1.55 1.00 0.48 2.24 1.77 1.14 53.17%
EPS 0.21 0.16 0.09 0.03 0.20 0.13 0.04 202.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.073 0.0726 0.07 0.0712 0.0712 0.07 2.83%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.50 0.75 0.52 0.65 0.57 0.50 0.66 -
P/RPS 3.39 7.05 7.53 19.30 3.70 4.10 8.45 -45.63%
P/EPS 34.25 66.96 83.87 325.00 40.71 56.18 220.00 -71.09%
EY 2.92 1.49 1.19 0.31 2.46 1.78 0.45 248.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.04 1.33 1.16 1.02 1.38 -19.33%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 -
Price 0.53 0.50 0.55 0.55 0.50 0.60 0.50 -
P/RPS 3.59 4.70 7.97 16.33 3.25 4.92 6.40 -32.00%
P/EPS 36.30 44.64 88.71 275.00 35.71 67.42 166.67 -63.83%
EY 2.75 2.24 1.13 0.36 2.80 1.48 0.60 176.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.10 1.12 1.02 1.22 1.04 1.27%

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