[SUNSURIA] QoQ Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
17-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ--%
YoY- -6.01%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 85,563 53,323 36,048 23,157 0 18,349 38,081 71.46%
PBT 14,594 9,349 3,821 1,949 0 2,213 4,860 108.00%
Tax -1,270 -673 -1,172 -774 0 -950 -1,128 8.21%
NP 13,324 8,676 2,649 1,175 0 1,263 3,732 133.41%
-
NP to SH 13,301 8,671 2,646 1,173 0 1,262 3,564 140.40%
-
Tax Rate 8.70% 7.20% 30.67% 39.71% - 42.93% 23.21% -
Total Cost 72,239 44,647 33,399 21,982 0 17,086 34,349 64.07%
-
Net Worth 176,969 96,668 91,864 90,260 90,049 88,339 77,059 73.97%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 176,969 96,668 91,864 90,260 90,049 88,339 77,059 73.97%
NOSH 224,011 158,473 158,387 158,351 157,982 157,749 137,606 38.34%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.57% 16.27% 7.35% 5.07% 0.00% 6.88% 9.80% -
ROE 7.52% 8.97% 2.88% 1.30% 0.00% 1.43% 4.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 38.20 33.65 22.76 14.62 0.00 11.63 27.67 23.96%
EPS 4.94 5.48 1.67 0.74 0.00 0.80 2.59 53.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.61 0.58 0.57 0.57 0.56 0.56 25.75%
Adjusted Per Share Value based on latest NOSH - 158,513
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.52 5.93 4.01 2.58 0.00 2.04 4.24 71.38%
EPS 1.48 0.96 0.29 0.13 0.00 0.14 0.40 139.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1076 0.1022 0.1004 0.1002 0.0983 0.0858 73.89%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.79 0.93 1.52 1.31 1.28 1.31 1.39 -
P/RPS 2.07 2.76 6.68 8.96 0.00 11.26 5.02 -44.56%
P/EPS 13.30 17.00 90.99 176.85 0.00 163.75 53.67 -60.51%
EY 7.52 5.88 1.10 0.57 0.00 0.61 1.86 153.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.52 2.62 2.30 2.25 2.34 2.48 -45.39%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 20/05/15 17/02/15 24/11/14 12/08/14 02/05/14 -
Price 0.89 0.785 1.95 1.52 1.30 1.28 1.55 -
P/RPS 2.33 2.33 8.57 10.39 0.00 11.00 5.60 -44.23%
P/EPS 14.99 14.35 116.73 205.19 0.00 160.00 59.85 -60.23%
EY 6.67 6.97 0.86 0.49 0.00 0.63 1.67 151.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.29 3.36 2.67 2.28 2.29 2.77 -44.96%

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