[SUNRISE] QoQ Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -87.78%
YoY- -42.0%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 359,185 240,932 152,945 57,137 367,723 237,457 160,814 71.12%
PBT 41,208 91,330 60,270 19,023 150,215 105,022 65,192 -26.40%
Tax -37,214 -28,101 -18,122 -6,233 -45,862 -30,868 -19,036 56.53%
NP 3,994 63,229 42,148 12,790 104,353 74,154 46,156 -80.52%
-
NP to SH 6,570 63,229 42,148 12,790 104,692 74,154 46,156 -72.83%
-
Tax Rate 90.31% 30.77% 30.07% 32.77% 30.53% 29.39% 29.20% -
Total Cost 355,191 177,703 110,797 44,347 263,370 163,303 114,658 112.94%
-
Net Worth 515,506 587,786 565,348 574,072 565,674 531,781 502,062 1.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 24,943 - - - 50,657 - - -
Div Payout % 379.66% - - - 48.39% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 515,506 587,786 565,348 574,072 565,674 531,781 502,062 1.78%
NOSH 415,730 419,847 421,901 422,112 422,145 422,048 421,901 -0.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.11% 26.24% 27.56% 22.38% 28.38% 31.23% 28.70% -
ROE 1.27% 10.76% 7.46% 2.23% 18.51% 13.94% 9.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.40 57.39 36.25 13.54 87.11 56.26 38.12 72.80%
EPS 1.58 15.06 9.99 3.03 24.80 17.57 10.94 -72.57%
DPS 6.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.24 1.40 1.34 1.36 1.34 1.26 1.19 2.78%
Adjusted Per Share Value based on latest NOSH - 422,112
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 72.49 48.62 30.87 11.53 74.21 47.92 32.45 71.13%
EPS 1.33 12.76 8.51 2.58 21.13 14.96 9.31 -72.76%
DPS 5.03 0.00 0.00 0.00 10.22 0.00 0.00 -
NAPS 1.0403 1.1862 1.1409 1.1585 1.1416 1.0732 1.0132 1.78%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.54 1.78 1.17 1.44 1.38 1.56 1.71 -
P/RPS 1.78 3.10 3.23 10.64 1.58 2.77 4.49 -46.12%
P/EPS 97.45 11.82 11.71 47.52 5.56 8.88 15.63 239.88%
EY 1.03 8.46 8.54 2.10 17.97 11.26 6.40 -70.51%
DY 3.90 0.00 0.00 0.00 8.70 0.00 0.00 -
P/NAPS 1.24 1.27 0.87 1.06 1.03 1.24 1.44 -9.51%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 26/05/06 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 -
Price 1.51 1.69 1.59 1.40 1.51 1.44 1.75 -
P/RPS 1.75 2.94 4.39 10.34 1.73 2.56 4.59 -47.51%
P/EPS 95.55 11.22 15.92 46.20 6.09 8.20 16.00 230.23%
EY 1.05 8.91 6.28 2.16 16.42 12.20 6.25 -69.65%
DY 3.97 0.00 0.00 0.00 7.95 0.00 0.00 -
P/NAPS 1.22 1.21 1.19 1.03 1.13 1.14 1.47 -11.71%

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