[SUNRISE] QoQ Cumulative Quarter Result on 30-Jun-2002 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 62.15%
YoY- 24.84%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 118,866 77,328 36,170 166,015 112,843 61,741 28,700 158.12%
PBT 29,660 18,180 6,801 39,828 24,162 13,959 4,461 253.99%
Tax -8,698 -5,222 -2,126 -14,500 -8,542 -2,631 -1,453 230.04%
NP 20,962 12,958 4,675 25,328 15,620 11,328 3,008 265.27%
-
NP to SH 20,962 12,958 4,675 25,328 15,620 11,328 3,008 265.27%
-
Tax Rate 29.33% 28.72% 31.26% 36.41% 35.35% 18.85% 32.57% -
Total Cost 97,904 64,370 31,495 140,687 97,223 50,413 25,692 144.16%
-
Net Worth 343,215 334,102 333,139 325,697 315,299 311,746 302,612 8.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 343,215 334,102 333,139 325,697 315,299 311,746 302,612 8.76%
NOSH 184,524 184,586 184,055 181,954 181,206 181,248 181,204 1.21%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 17.63% 16.76% 12.93% 15.26% 13.84% 18.35% 10.48% -
ROE 6.11% 3.88% 1.40% 7.78% 4.95% 3.63% 0.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 64.42 41.89 19.65 91.24 62.27 34.06 15.84 155.00%
EPS 11.36 7.02 2.54 13.92 8.62 6.25 1.66 260.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.81 1.81 1.79 1.74 1.72 1.67 7.45%
Adjusted Per Share Value based on latest NOSH - 182,824
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 23.99 15.61 7.30 33.50 22.77 12.46 5.79 158.19%
EPS 4.23 2.62 0.94 5.11 3.15 2.29 0.61 264.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6926 0.6742 0.6723 0.6573 0.6363 0.6291 0.6107 8.76%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.77 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.23 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 20/05/03 27/02/03 18/11/02 22/08/02 28/05/02 26/02/02 30/11/01 -
Price 1.18 1.14 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.83 2.72 0.00 0.00 0.00 0.00 0.00 -
P/EPS 10.39 16.24 0.00 0.00 0.00 0.00 0.00 -
EY 9.63 6.16 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.00 0.00 0.00 0.00 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