[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 57.43%
YoY- 1123.49%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,919 8,976 4,310 20,038 15,869 10,208 5,150 93.67%
PBT 2,117 1,256 486 1,442 1,178 406 239 326.40%
Tax -653 -451 -230 379 -19 -14 -14 1186.71%
NP 1,464 805 256 1,821 1,159 392 225 247.34%
-
NP to SH 1,465 806 256 1,823 1,158 392 225 247.49%
-
Tax Rate 30.85% 35.91% 47.33% -26.28% 1.61% 3.45% 5.86% -
Total Cost 12,455 8,171 4,054 18,217 14,710 9,816 4,925 85.30%
-
Net Worth 65,401 64,999 62,720 63,805 63,755 62,719 63,529 1.94%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 65,401 64,999 62,720 63,805 63,755 62,719 63,529 1.94%
NOSH 130,803 129,999 127,999 130,214 130,112 130,666 132,352 -0.77%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.52% 8.97% 5.94% 9.09% 7.30% 3.84% 4.37% -
ROE 2.24% 1.24% 0.41% 2.86% 1.82% 0.63% 0.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.64 6.90 3.37 15.39 12.20 7.81 3.89 95.22%
EPS 1.12 0.62 0.20 1.40 0.89 0.30 0.17 250.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 130,196
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.55 1.00 0.48 2.24 1.77 1.14 0.57 94.46%
EPS 0.16 0.09 0.03 0.20 0.13 0.04 0.03 204.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0726 0.07 0.0712 0.0712 0.07 0.0709 1.95%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.52 0.65 0.57 0.50 0.66 0.70 -
P/RPS 7.05 7.53 19.30 3.70 4.10 8.45 17.99 -46.35%
P/EPS 66.96 83.87 325.00 40.71 56.18 220.00 411.76 -70.10%
EY 1.49 1.19 0.31 2.46 1.78 0.45 0.24 236.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.04 1.33 1.16 1.02 1.38 1.46 1.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 27/08/08 -
Price 0.50 0.55 0.55 0.50 0.60 0.50 0.58 -
P/RPS 4.70 7.97 16.33 3.25 4.92 6.40 14.91 -53.58%
P/EPS 44.64 88.71 275.00 35.71 67.42 166.67 341.18 -74.13%
EY 2.24 1.13 0.36 2.80 1.48 0.60 0.29 289.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.12 1.02 1.22 1.04 1.21 -11.90%

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