[SUNSURIA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 40.77%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA'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 8,520 3,919 20,458 15,561 10,530 5,417 19,312 -42.01%
PBT 1,256 457 3,184 2,473 1,695 879 2,786 -41.17%
Tax -438 -218 -895 -650 -400 -200 -878 -37.07%
NP 818 239 2,289 1,823 1,295 679 1,908 -43.11%
-
NP to SH 818 239 2,288 1,823 1,295 679 1,909 -43.13%
-
Tax Rate 34.87% 47.70% 28.11% 26.28% 23.60% 22.75% 31.51% -
Total Cost 7,702 3,680 18,169 13,738 9,235 4,738 17,404 -41.89%
-
Net Worth 68,815 69,044 67,599 67,711 66,712 66,594 65,376 3.47%
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 68,815 69,044 67,599 67,711 66,712 66,594 65,376 3.47%
NOSH 129,841 132,777 130,000 130,214 130,808 130,576 130,753 -0.46%
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 9.60% 6.10% 11.19% 11.72% 12.30% 12.53% 9.88% -
ROE 1.19% 0.35% 3.38% 2.69% 1.94% 1.02% 2.92% -
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 6.56 2.95 15.74 11.95 8.05 4.15 14.77 -41.75%
EPS 0.63 0.18 1.76 1.40 0.99 0.52 1.46 -42.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.52 0.52 0.52 0.51 0.51 0.50 3.95%
Adjusted Per Share Value based on latest NOSH - 128,780
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 0.95 0.44 2.28 1.73 1.17 0.60 2.15 -41.95%
EPS 0.09 0.03 0.25 0.20 0.14 0.08 0.21 -43.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0766 0.0768 0.0752 0.0753 0.0742 0.0741 0.0728 3.44%
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 0.50 0.50 0.50 0.50 0.50 0.52 0.50 -
P/RPS 7.62 16.94 3.18 4.18 6.21 12.53 3.39 71.51%
P/EPS 79.37 277.78 28.41 35.71 50.51 100.00 34.25 75.02%
EY 1.26 0.36 3.52 2.80 1.98 1.00 2.92 -42.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.96 0.96 0.98 1.02 1.00 -4.03%
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 30/11/11 16/08/11 23/05/11 22/02/11 24/11/10 23/08/10 25/05/10 -
Price 0.50 0.50 0.50 0.50 0.50 0.52 0.53 -
P/RPS 7.62 16.94 3.18 4.18 6.21 12.53 3.59 65.08%
P/EPS 79.37 277.78 28.41 35.71 50.51 100.00 36.30 68.38%
EY 1.26 0.36 3.52 2.80 1.98 1.00 2.75 -40.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.96 0.96 0.98 1.02 1.06 -7.69%

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