[SUNRISE] QoQ Cumulative Quarter Result on 30-Jun-2005 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 41.18%
YoY- 213.83%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 240,932 152,945 57,137 367,723 237,457 160,814 93,006 88.72%
PBT 91,330 60,270 19,023 150,215 105,022 65,192 31,005 105.62%
Tax -28,101 -18,122 -6,233 -45,862 -30,868 -19,036 -8,955 114.48%
NP 63,229 42,148 12,790 104,353 74,154 46,156 22,050 101.96%
-
NP to SH 63,229 42,148 12,790 104,692 74,154 46,156 22,050 101.96%
-
Tax Rate 30.77% 30.07% 32.77% 30.53% 29.39% 29.20% 28.88% -
Total Cost 177,703 110,797 44,347 263,370 163,303 114,658 70,956 84.52%
-
Net Worth 587,786 565,348 574,072 565,674 531,781 502,062 480,630 14.37%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 50,657 - - - -
Div Payout % - - - 48.39% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 587,786 565,348 574,072 565,674 531,781 502,062 480,630 14.37%
NOSH 419,847 421,901 422,112 422,145 422,048 421,901 421,606 -0.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 26.24% 27.56% 22.38% 28.38% 31.23% 28.70% 23.71% -
ROE 10.76% 7.46% 2.23% 18.51% 13.94% 9.19% 4.59% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 57.39 36.25 13.54 87.11 56.26 38.12 22.06 89.26%
EPS 15.06 9.99 3.03 24.80 17.57 10.94 5.23 102.53%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.40 1.34 1.36 1.34 1.26 1.19 1.14 14.69%
Adjusted Per Share Value based on latest NOSH - 422,378
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 48.62 30.87 11.53 74.21 47.92 32.45 18.77 88.72%
EPS 12.76 8.51 2.58 21.13 14.96 9.31 4.45 101.96%
DPS 0.00 0.00 0.00 10.22 0.00 0.00 0.00 -
NAPS 1.1862 1.1409 1.1585 1.1416 1.0732 1.0132 0.97 14.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.78 1.17 1.44 1.38 1.56 1.71 1.74 -
P/RPS 3.10 3.23 10.64 1.58 2.77 4.49 7.89 -46.38%
P/EPS 11.82 11.71 47.52 5.56 8.88 15.63 33.27 -49.86%
EY 8.46 8.54 2.10 17.97 11.26 6.40 3.01 99.28%
DY 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 1.27 0.87 1.06 1.03 1.24 1.44 1.53 -11.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/05/06 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 -
Price 1.69 1.59 1.40 1.51 1.44 1.75 1.69 -
P/RPS 2.94 4.39 10.34 1.73 2.56 4.59 7.66 -47.21%
P/EPS 11.22 15.92 46.20 6.09 8.20 16.00 32.31 -50.62%
EY 8.91 6.28 2.16 16.42 12.20 6.25 3.09 102.71%
DY 0.00 0.00 0.00 7.95 0.00 0.00 0.00 -
P/NAPS 1.21 1.19 1.03 1.13 1.14 1.47 1.48 -12.57%

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