[SUNRISE] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
06-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 136.72%
YoY- 36.48%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 93,006 259,136 186,233 119,159 45,910 174,277 118,866 -15.05%
PBT 31,005 52,528 37,586 25,683 11,057 42,322 29,660 2.99%
Tax -8,955 -19,169 -13,085 -7,998 -3,586 -12,439 -8,698 1.95%
NP 22,050 33,359 24,501 17,685 7,471 29,883 20,962 3.42%
-
NP to SH 22,050 33,359 24,501 17,685 7,471 29,883 20,962 3.42%
-
Tax Rate 28.88% 36.49% 34.81% 31.14% 32.43% 29.39% 29.33% -
Total Cost 70,956 225,777 161,732 101,474 38,439 144,394 97,904 -19.26%
-
Net Worth 480,630 382,947 344,974 364,928 362,399 352,541 343,215 25.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 11,701 - - - - - -
Div Payout % - 35.08% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 480,630 382,947 344,974 364,928 362,399 352,541 343,215 25.09%
NOSH 421,606 212,748 196,008 187,142 185,845 184,576 184,524 73.21%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 23.71% 12.87% 13.16% 14.84% 16.27% 17.15% 17.63% -
ROE 4.59% 8.71% 7.10% 4.85% 2.06% 8.48% 6.11% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.06 121.80 95.01 63.67 24.70 94.42 64.42 -50.95%
EPS 5.23 15.68 12.50 9.45 4.02 16.19 11.36 -40.29%
DPS 0.00 5.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.80 1.76 1.95 1.95 1.91 1.86 -27.78%
Adjusted Per Share Value based on latest NOSH - 188,103
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.77 52.30 37.58 24.05 9.27 35.17 23.99 -15.05%
EPS 4.45 6.73 4.94 3.57 1.51 6.03 4.23 3.42%
DPS 0.00 2.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.7728 0.6962 0.7365 0.7314 0.7115 0.6926 25.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.74 2.80 2.92 2.01 1.41 1.34 1.11 -
P/RPS 7.89 2.30 3.07 3.16 5.71 1.42 1.72 175.31%
P/EPS 33.27 17.86 23.36 21.27 35.07 8.28 9.77 125.84%
EY 3.01 5.60 4.28 4.70 2.85 12.08 10.23 -55.66%
DY 0.00 1.96 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.56 1.66 1.03 0.72 0.70 0.60 86.33%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 20/05/03 -
Price 1.69 1.65 2.75 2.50 1.68 1.46 1.18 -
P/RPS 7.66 1.35 2.89 3.93 6.80 1.55 1.83 159.05%
P/EPS 32.31 10.52 22.00 26.46 41.79 9.02 10.39 112.60%
EY 3.09 9.50 4.55 3.78 2.39 11.09 9.63 -53.03%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.92 1.56 1.28 0.86 0.76 0.63 76.44%

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