[SUNRISE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -33.9%
YoY- 195.14%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 367,723 237,457 160,814 93,006 259,136 186,233 119,159 112.10%
PBT 150,215 105,022 65,192 31,005 52,528 37,586 25,683 224.97%
Tax -45,862 -30,868 -19,036 -8,955 -19,169 -13,085 -7,998 220.70%
NP 104,353 74,154 46,156 22,050 33,359 24,501 17,685 226.89%
-
NP to SH 104,692 74,154 46,156 22,050 33,359 24,501 17,685 227.59%
-
Tax Rate 30.53% 29.39% 29.20% 28.88% 36.49% 34.81% 31.14% -
Total Cost 263,370 163,303 114,658 70,956 225,777 161,732 101,474 88.97%
-
Net Worth 565,674 531,781 502,062 480,630 382,947 344,974 364,928 33.97%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 50,657 - - - 11,701 - - -
Div Payout % 48.39% - - - 35.08% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 565,674 531,781 502,062 480,630 382,947 344,974 364,928 33.97%
NOSH 422,145 422,048 421,901 421,606 212,748 196,008 187,142 72.08%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 28.38% 31.23% 28.70% 23.71% 12.87% 13.16% 14.84% -
ROE 18.51% 13.94% 9.19% 4.59% 8.71% 7.10% 4.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 87.11 56.26 38.12 22.06 121.80 95.01 63.67 23.26%
EPS 24.80 17.57 10.94 5.23 15.68 12.50 9.45 90.37%
DPS 12.00 0.00 0.00 0.00 5.50 0.00 0.00 -
NAPS 1.34 1.26 1.19 1.14 1.80 1.76 1.95 -22.14%
Adjusted Per Share Value based on latest NOSH - 421,606
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 74.21 47.92 32.45 18.77 52.30 37.58 24.05 112.09%
EPS 21.13 14.96 9.31 4.45 6.73 4.94 3.57 227.56%
DPS 10.22 0.00 0.00 0.00 2.36 0.00 0.00 -
NAPS 1.1416 1.0732 1.0132 0.97 0.7728 0.6962 0.7365 33.97%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.38 1.56 1.71 1.74 2.80 2.92 2.01 -
P/RPS 1.58 2.77 4.49 7.89 2.30 3.07 3.16 -37.03%
P/EPS 5.56 8.88 15.63 33.27 17.86 23.36 21.27 -59.15%
EY 17.97 11.26 6.40 3.01 5.60 4.28 4.70 144.71%
DY 8.70 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 1.03 1.24 1.44 1.53 1.56 1.66 1.03 0.00%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 -
Price 1.51 1.44 1.75 1.69 1.65 2.75 2.50 -
P/RPS 1.73 2.56 4.59 7.66 1.35 2.89 3.93 -42.16%
P/EPS 6.09 8.20 16.00 32.31 10.52 22.00 26.46 -62.47%
EY 16.42 12.20 6.25 3.09 9.50 4.55 3.78 166.46%
DY 7.95 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 1.13 1.14 1.47 1.48 0.92 1.56 1.28 -7.98%

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