[SUNRISE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 36.15%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 237,457 160,814 93,006 259,136 186,233 119,159 45,910 198.77%
PBT 105,022 65,192 31,005 52,528 37,586 25,683 11,057 347.88%
Tax -30,868 -19,036 -8,955 -19,169 -13,085 -7,998 -3,586 319.46%
NP 74,154 46,156 22,050 33,359 24,501 17,685 7,471 361.20%
-
NP to SH 74,154 46,156 22,050 33,359 24,501 17,685 7,471 361.20%
-
Tax Rate 29.39% 29.20% 28.88% 36.49% 34.81% 31.14% 32.43% -
Total Cost 163,303 114,658 70,956 225,777 161,732 101,474 38,439 162.07%
-
Net Worth 531,781 502,062 480,630 382,947 344,974 364,928 362,399 29.10%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 11,701 - - - -
Div Payout % - - - 35.08% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 531,781 502,062 480,630 382,947 344,974 364,928 362,399 29.10%
NOSH 422,048 421,901 421,606 212,748 196,008 187,142 185,845 72.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 31.23% 28.70% 23.71% 12.87% 13.16% 14.84% 16.27% -
ROE 13.94% 9.19% 4.59% 8.71% 7.10% 4.85% 2.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 56.26 38.12 22.06 121.80 95.01 63.67 24.70 73.02%
EPS 17.57 10.94 5.23 15.68 12.50 9.45 4.02 167.07%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.14 1.80 1.76 1.95 1.95 -25.23%
Adjusted Per Share Value based on latest NOSH - 278,553
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 47.92 32.45 18.77 52.30 37.58 24.05 9.27 198.66%
EPS 14.96 9.31 4.45 6.73 4.94 3.57 1.51 360.64%
DPS 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
NAPS 1.0732 1.0132 0.97 0.7728 0.6962 0.7365 0.7314 29.09%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.56 1.71 1.74 2.80 2.92 2.01 1.41 -
P/RPS 2.77 4.49 7.89 2.30 3.07 3.16 5.71 -38.23%
P/EPS 8.88 15.63 33.27 17.86 23.36 21.27 35.07 -59.94%
EY 11.26 6.40 3.01 5.60 4.28 4.70 2.85 149.70%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 1.24 1.44 1.53 1.56 1.66 1.03 0.72 43.63%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 -
Price 1.44 1.75 1.69 1.65 2.75 2.50 1.68 -
P/RPS 2.56 4.59 7.66 1.35 2.89 3.93 6.80 -47.83%
P/EPS 8.20 16.00 32.31 10.52 22.00 26.46 41.79 -66.19%
EY 12.20 6.25 3.09 9.50 4.55 3.78 2.39 196.17%
DY 0.00 0.00 0.00 3.33 0.00 0.00 0.00 -
P/NAPS 1.14 1.47 1.48 0.92 1.56 1.28 0.86 20.65%

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