[SUNSURIA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 30.56%
YoY- -32.74%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,041 5,036 18,497 13,803 9,376 5,098 17,961 -32.11%
PBT 1,081 613 1,734 1,374 1,010 601 2,567 -43.78%
Tax -333 -166 -745 -511 -349 -167 -879 -47.61%
NP 748 447 989 863 661 434 1,688 -41.84%
-
NP to SH 748 447 989 863 661 434 1,687 -41.82%
-
Tax Rate 30.80% 27.08% 42.96% 37.19% 34.55% 27.79% 34.24% -
Total Cost 9,293 4,589 17,508 12,940 8,715 4,664 16,273 -31.14%
-
Net Worth 72,175 70,994 70,272 70,609 69,988 71,018 70,618 1.46%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 72,175 70,994 70,272 70,609 69,988 71,018 70,618 1.46%
NOSH 131,228 131,470 130,133 130,757 129,607 131,515 130,775 0.23%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.45% 8.88% 5.35% 6.25% 7.05% 8.51% 9.40% -
ROE 1.04% 0.63% 1.41% 1.22% 0.94% 0.61% 2.39% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.65 3.83 14.21 10.56 7.23 3.88 13.73 -32.26%
EPS 0.57 0.34 0.76 0.66 0.51 0.33 1.29 -41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.54 0.54 0.54 0.54 0.54 1.22%
Adjusted Per Share Value based on latest NOSH - 134,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.12 0.56 2.06 1.54 1.04 0.57 2.00 -32.03%
EPS 0.08 0.05 0.11 0.10 0.07 0.05 0.19 -43.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0803 0.079 0.0782 0.0786 0.0779 0.079 0.0786 1.43%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.56 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 7.32 13.05 3.52 4.74 6.91 12.90 3.64 59.25%
P/EPS 98.25 147.06 65.79 75.76 98.04 151.52 38.76 85.80%
EY 1.02 0.68 1.52 1.32 1.02 0.66 2.58 -46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 0.93 0.93 0.93 0.93 0.93 6.34%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 22/08/13 29/05/13 20/02/13 23/11/12 13/08/12 24/05/12 -
Price 0.89 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 11.63 13.05 3.52 4.74 6.91 12.90 3.64 116.77%
P/EPS 156.14 147.06 65.79 75.76 98.04 151.52 38.76 152.96%
EY 0.64 0.68 1.52 1.32 1.02 0.66 2.58 -60.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.93 0.93 0.93 0.93 0.93 0.93 44.72%

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