[SUNWAY] QoQ Cumulative Quarter Result on 30-Jun-2007 [#4]

Stock
[SUNWAY] SUNWAY BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- -127.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNWAY's Result
SUNWAY's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,245,712 889,256 441,993 1,904,056 1,270,398 898,976 377,023 121.67%
PBT 103,955 73,457 37,247 17,870 53,481 34,963 12,379 312.61%
Tax -18,975 -12,454 -9,315 -21,926 -13,239 -8,957 -3,614 201.78%
NP 84,980 61,003 27,932 -4,056 40,242 26,006 8,765 354.05%
-
NP to SH 82,916 58,528 27,040 -9,788 35,440 21,781 6,868 425.46%
-
Tax Rate 18.25% 16.95% 25.01% 122.70% 24.75% 25.62% 29.19% -
Total Cost 1,160,732 828,253 414,061 1,908,112 1,230,156 872,970 368,258 114.82%
-
Net Worth 576,712 577,113 537,542 497,511 556,451 545,876 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 576,712 577,113 537,542 497,511 556,451 545,876 0 -
NOSH 544,068 544,446 542,971 540,773 540,243 540,471 540,787 0.40%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.82% 6.86% 6.32% -0.21% 3.17% 2.89% 2.32% -
ROE 14.38% 10.14% 5.03% -1.97% 6.37% 3.99% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 228.96 163.33 81.40 352.10 235.15 166.33 69.72 120.77%
EPS 15.24 10.75 4.98 -1.81 6.56 4.03 1.27 423.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 0.99 0.92 1.03 1.01 0.00 -
Adjusted Per Share Value based on latest NOSH - 540,358
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 21.91 15.64 7.77 33.48 22.34 15.81 6.63 121.70%
EPS 1.46 1.03 0.48 -0.17 0.62 0.38 0.12 428.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1014 0.1015 0.0945 0.0875 0.0979 0.096 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.34 1.84 1.65 1.48 0.67 0.41 0.35 -
P/RPS 0.59 1.13 2.03 0.42 0.28 0.25 0.50 11.65%
P/EPS 8.79 17.12 33.13 -81.77 10.21 10.17 27.56 -53.28%
EY 11.37 5.84 3.02 -1.22 9.79 9.83 3.63 113.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.74 1.67 1.61 0.65 0.41 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 25/02/08 29/11/07 30/08/07 31/05/07 28/02/07 - -
Price 1.41 1.33 1.85 1.49 1.18 0.57 0.00 -
P/RPS 0.62 0.81 2.27 0.42 0.50 0.34 0.00 -
P/EPS 9.25 12.37 37.15 -82.32 17.99 14.14 0.00 -
EY 10.81 8.08 2.69 -1.21 5.56 7.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.87 1.62 1.15 0.56 0.00 -

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