[SUNRISE] QoQ Cumulative Quarter Result on 31-Mar-2003 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- 61.77%
YoY- 34.2%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 119,159 45,910 174,277 118,866 77,328 36,170 166,015 -19.78%
PBT 25,683 11,057 42,322 29,660 18,180 6,801 39,828 -25.30%
Tax -7,998 -3,586 -12,439 -8,698 -5,222 -2,126 -14,500 -32.66%
NP 17,685 7,471 29,883 20,962 12,958 4,675 25,328 -21.24%
-
NP to SH 17,685 7,471 29,883 20,962 12,958 4,675 25,328 -21.24%
-
Tax Rate 31.14% 32.43% 29.39% 29.33% 28.72% 31.26% 36.41% -
Total Cost 101,474 38,439 144,394 97,904 64,370 31,495 140,687 -19.52%
-
Net Worth 364,928 362,399 352,541 343,215 334,102 333,139 325,697 7.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 364,928 362,399 352,541 343,215 334,102 333,139 325,697 7.85%
NOSH 187,142 185,845 184,576 184,524 184,586 184,055 181,954 1.88%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 14.84% 16.27% 17.15% 17.63% 16.76% 12.93% 15.26% -
ROE 4.85% 2.06% 8.48% 6.11% 3.88% 1.40% 7.78% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 63.67 24.70 94.42 64.42 41.89 19.65 91.24 -21.27%
EPS 9.45 4.02 16.19 11.36 7.02 2.54 13.92 -22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.95 1.91 1.86 1.81 1.81 1.79 5.85%
Adjusted Per Share Value based on latest NOSH - 184,423
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 24.05 9.27 35.17 23.99 15.61 7.30 33.50 -19.77%
EPS 3.57 1.51 6.03 4.23 2.62 0.94 5.11 -21.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7365 0.7314 0.7115 0.6926 0.6742 0.6723 0.6573 7.85%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.01 1.41 1.34 1.11 0.00 0.00 0.00 -
P/RPS 3.16 5.71 1.42 1.72 0.00 0.00 0.00 -
P/EPS 21.27 35.07 8.28 9.77 0.00 0.00 0.00 -
EY 4.70 2.85 12.08 10.23 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.72 0.70 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 06/02/04 27/10/03 27/08/03 20/05/03 27/02/03 18/11/02 22/08/02 -
Price 2.50 1.68 1.46 1.18 1.14 0.00 0.00 -
P/RPS 3.93 6.80 1.55 1.83 2.72 0.00 0.00 -
P/EPS 26.46 41.79 9.02 10.39 16.24 0.00 0.00 -
EY 3.78 2.39 11.09 9.63 6.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.86 0.76 0.63 0.63 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