[SUNSURIA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 125.58%
YoY- -25.76%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 22,258 85,563 53,323 36,048 23,157 0 18,349 13.70%
PBT 8,310 14,594 9,349 3,821 1,949 0 2,213 141.00%
Tax 1,110 -1,270 -673 -1,172 -774 0 -950 -
NP 9,420 13,324 8,676 2,649 1,175 0 1,263 280.34%
-
NP to SH 9,406 13,301 8,671 2,646 1,173 0 1,262 280.16%
-
Tax Rate -13.36% 8.70% 7.20% 30.67% 39.71% - 42.93% -
Total Cost 12,838 72,239 44,647 33,399 21,982 0 17,086 -17.30%
-
Net Worth 587,875 176,969 96,668 91,864 90,260 90,049 88,339 252.57%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 587,875 176,969 96,668 91,864 90,260 90,049 88,339 252.57%
NOSH 734,843 224,011 158,473 158,387 158,351 157,982 157,749 178.14%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 42.32% 15.57% 16.27% 7.35% 5.07% 0.00% 6.88% -
ROE 1.60% 7.52% 8.97% 2.88% 1.30% 0.00% 1.43% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3.03 38.20 33.65 22.76 14.62 0.00 11.63 -59.10%
EPS 1.28 4.94 5.48 1.67 0.74 0.00 0.80 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.61 0.58 0.57 0.57 0.56 26.76%
Adjusted Per Share Value based on latest NOSH - 158,387
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2.48 9.52 5.93 4.01 2.58 0.00 2.04 13.86%
EPS 1.05 1.48 0.96 0.29 0.13 0.00 0.14 281.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6542 0.1969 0.1076 0.1022 0.1004 0.1002 0.0983 252.59%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.905 0.79 0.93 1.52 1.31 1.28 1.31 -
P/RPS 29.88 2.07 2.76 6.68 8.96 0.00 11.26 91.33%
P/EPS 70.70 13.30 17.00 90.99 176.85 0.00 163.75 -42.78%
EY 1.41 7.52 5.88 1.10 0.57 0.00 0.61 74.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.00 1.52 2.62 2.30 2.25 2.34 -38.36%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 28/08/15 20/05/15 17/02/15 24/11/14 12/08/14 -
Price 0.845 0.89 0.785 1.95 1.52 1.30 1.28 -
P/RPS 27.90 2.33 2.33 8.57 10.39 0.00 11.00 85.66%
P/EPS 66.02 14.99 14.35 116.73 205.19 0.00 160.00 -44.48%
EY 1.51 6.67 6.97 0.86 0.49 0.00 0.63 78.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.29 3.36 2.67 2.28 2.29 -40.07%

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