[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 31.49%
YoY- -26.27%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 13,803 9,376 5,098 17,961 13,219 8,520 3,919 130.60%
PBT 1,374 1,010 601 2,567 1,917 1,256 457 107.61%
Tax -511 -349 -167 -879 -634 -438 -218 76.00%
NP 863 661 434 1,688 1,283 818 239 134.45%
-
NP to SH 863 661 434 1,687 1,283 818 239 134.45%
-
Tax Rate 37.19% 34.55% 27.79% 34.24% 33.07% 34.87% 47.70% -
Total Cost 12,940 8,715 4,664 16,273 11,936 7,702 3,680 130.35%
-
Net Worth 70,609 69,988 71,018 70,618 69,386 68,815 69,044 1.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 70,609 69,988 71,018 70,618 69,386 68,815 69,044 1.49%
NOSH 130,757 129,607 131,515 130,775 130,918 129,841 132,777 -1.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 6.25% 7.05% 8.51% 9.40% 9.71% 9.60% 6.10% -
ROE 1.22% 0.94% 0.61% 2.39% 1.85% 1.19% 0.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.56 7.23 3.88 13.73 10.10 6.56 2.95 133.10%
EPS 0.66 0.51 0.33 1.29 0.98 0.63 0.18 136.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.54 0.54 0.54 0.53 0.53 0.52 2.53%
Adjusted Per Share Value based on latest NOSH - 130,322
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 1.54 1.04 0.57 2.00 1.47 0.95 0.44 129.64%
EPS 0.10 0.07 0.05 0.19 0.14 0.09 0.03 122.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0786 0.0779 0.079 0.0786 0.0772 0.0766 0.0768 1.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 4.74 6.91 12.90 3.64 4.95 7.62 16.94 -57.05%
P/EPS 75.76 98.04 151.52 38.76 51.02 79.37 277.78 -57.77%
EY 1.32 1.02 0.66 2.58 1.96 1.26 0.36 136.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.94 0.94 0.96 -2.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 23/11/12 13/08/12 24/05/12 17/02/12 30/11/11 16/08/11 -
Price 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
P/RPS 4.74 6.91 12.90 3.64 4.95 7.62 16.94 -57.05%
P/EPS 75.76 98.04 151.52 38.76 51.02 79.37 277.78 -57.77%
EY 1.32 1.02 0.66 2.58 1.96 1.26 0.36 136.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.93 0.93 0.93 0.94 0.94 0.96 -2.08%

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