[SUNRISE] QoQ Cumulative Quarter Result on 31-Dec-2000 [#2]

Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 65.47%
YoY- -69.12%
Quarter Report
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 28,700 102,374 55,717 38,022 18,542 153,657 106,324 -58.19%
PBT 4,461 29,412 10,098 8,561 5,097 43,188 33,715 -74.00%
Tax -1,453 -9,123 -4,294 -3,304 -1,920 -10,851 -9,272 -70.90%
NP 3,008 20,289 5,804 5,257 3,177 32,337 24,443 -75.22%
-
NP to SH 3,008 20,289 5,804 5,257 3,177 32,337 24,443 -75.22%
-
Tax Rate 32.57% 31.02% 42.52% 38.59% 37.67% 25.13% 27.50% -
Total Cost 25,692 82,085 49,913 32,765 15,365 121,320 81,881 -53.79%
-
Net Worth 302,612 298,900 295,641 295,479 285,930 269,474 255,643 11.88%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 7,246 - - - - - -
Div Payout % - 35.71% - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 302,612 298,900 295,641 295,479 285,930 269,474 255,643 11.88%
NOSH 181,204 181,151 181,374 181,275 176,500 168,421 160,781 8.29%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 10.48% 19.82% 10.42% 13.83% 17.13% 21.04% 22.99% -
ROE 0.99% 6.79% 1.96% 1.78% 1.11% 12.00% 9.56% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 15.84 56.51 30.72 20.97 10.51 91.23 66.13 -61.39%
EPS 1.66 11.20 3.20 2.90 1.80 19.20 0.00 -
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.63 1.63 1.62 1.60 1.59 3.32%
Adjusted Per Share Value based on latest NOSH - 189,090
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 5.79 20.66 11.24 7.67 3.74 31.01 21.46 -58.21%
EPS 0.61 4.09 1.17 1.06 0.64 6.53 4.93 -75.13%
DPS 0.00 1.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6107 0.6032 0.5966 0.5963 0.577 0.5438 0.5159 11.89%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 30/11/01 30/08/01 30/05/01 28/02/01 27/11/00 24/10/00 04/05/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 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