[SUNRISE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 109.32%
YoY- 160.99%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 57,137 367,723 237,457 160,814 93,006 259,136 186,233 -54.47%
PBT 19,023 150,215 105,022 65,192 31,005 52,528 37,586 -36.46%
Tax -6,233 -45,862 -30,868 -19,036 -8,955 -19,169 -13,085 -38.97%
NP 12,790 104,353 74,154 46,156 22,050 33,359 24,501 -35.14%
-
NP to SH 12,790 104,692 74,154 46,156 22,050 33,359 24,501 -35.14%
-
Tax Rate 32.77% 30.53% 29.39% 29.20% 28.88% 36.49% 34.81% -
Total Cost 44,347 263,370 163,303 114,658 70,956 225,777 161,732 -57.76%
-
Net Worth 574,072 565,674 531,781 502,062 480,630 382,947 344,974 40.38%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 50,657 - - - 11,701 - -
Div Payout % - 48.39% - - - 35.08% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 574,072 565,674 531,781 502,062 480,630 382,947 344,974 40.38%
NOSH 422,112 422,145 422,048 421,901 421,606 212,748 196,008 66.68%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.38% 28.38% 31.23% 28.70% 23.71% 12.87% 13.16% -
ROE 2.23% 18.51% 13.94% 9.19% 4.59% 8.71% 7.10% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.54 87.11 56.26 38.12 22.06 121.80 95.01 -72.68%
EPS 3.03 24.80 17.57 10.94 5.23 15.68 12.50 -61.08%
DPS 0.00 12.00 0.00 0.00 0.00 5.50 0.00 -
NAPS 1.36 1.34 1.26 1.19 1.14 1.80 1.76 -15.77%
Adjusted Per Share Value based on latest NOSH - 422,171
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.53 74.21 47.92 32.45 18.77 52.30 37.58 -54.47%
EPS 2.58 21.13 14.96 9.31 4.45 6.73 4.94 -35.12%
DPS 0.00 10.22 0.00 0.00 0.00 2.36 0.00 -
NAPS 1.1585 1.1416 1.0732 1.0132 0.97 0.7728 0.6962 40.38%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.44 1.38 1.56 1.71 1.74 2.80 2.92 -
P/RPS 10.64 1.58 2.77 4.49 7.89 2.30 3.07 128.84%
P/EPS 47.52 5.56 8.88 15.63 33.27 17.86 23.36 60.47%
EY 2.10 17.97 11.26 6.40 3.01 5.60 4.28 -37.76%
DY 0.00 8.70 0.00 0.00 0.00 1.96 0.00 -
P/NAPS 1.06 1.03 1.24 1.44 1.53 1.56 1.66 -25.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 10/05/04 -
Price 1.40 1.51 1.44 1.75 1.69 1.65 2.75 -
P/RPS 10.34 1.73 2.56 4.59 7.66 1.35 2.89 133.74%
P/EPS 46.20 6.09 8.20 16.00 32.31 10.52 22.00 63.91%
EY 2.16 16.42 12.20 6.25 3.09 9.50 4.55 -39.11%
DY 0.00 7.95 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 1.03 1.13 1.14 1.47 1.48 0.92 1.56 -24.15%

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