[SUNRISE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
03-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 60.66%
YoY- 202.66%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 152,945 57,137 367,723 237,457 160,814 93,006 259,136 -29.57%
PBT 60,270 19,023 150,215 105,022 65,192 31,005 52,528 9.57%
Tax -18,122 -6,233 -45,862 -30,868 -19,036 -8,955 -19,169 -3.66%
NP 42,148 12,790 104,353 74,154 46,156 22,050 33,359 16.82%
-
NP to SH 42,148 12,790 104,692 74,154 46,156 22,050 33,359 16.82%
-
Tax Rate 30.07% 32.77% 30.53% 29.39% 29.20% 28.88% 36.49% -
Total Cost 110,797 44,347 263,370 163,303 114,658 70,956 225,777 -37.70%
-
Net Worth 565,348 574,072 565,674 531,781 502,062 480,630 382,947 29.56%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 50,657 - - - 11,701 -
Div Payout % - - 48.39% - - - 35.08% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 565,348 574,072 565,674 531,781 502,062 480,630 382,947 29.56%
NOSH 421,901 422,112 422,145 422,048 421,901 421,606 212,748 57.64%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 27.56% 22.38% 28.38% 31.23% 28.70% 23.71% 12.87% -
ROE 7.46% 2.23% 18.51% 13.94% 9.19% 4.59% 8.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 36.25 13.54 87.11 56.26 38.12 22.06 121.80 -55.32%
EPS 9.99 3.03 24.80 17.57 10.94 5.23 15.68 -25.89%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 5.50 -
NAPS 1.34 1.36 1.34 1.26 1.19 1.14 1.80 -17.81%
Adjusted Per Share Value based on latest NOSH - 422,292
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 30.87 11.53 74.21 47.92 32.45 18.77 52.30 -29.56%
EPS 8.51 2.58 21.13 14.96 9.31 4.45 6.73 16.88%
DPS 0.00 0.00 10.22 0.00 0.00 0.00 2.36 -
NAPS 1.1409 1.1585 1.1416 1.0732 1.0132 0.97 0.7728 29.56%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.17 1.44 1.38 1.56 1.71 1.74 2.80 -
P/RPS 3.23 10.64 1.58 2.77 4.49 7.89 2.30 25.32%
P/EPS 11.71 47.52 5.56 8.88 15.63 33.27 17.86 -24.47%
EY 8.54 2.10 17.97 11.26 6.40 3.01 5.60 32.38%
DY 0.00 0.00 8.70 0.00 0.00 0.00 1.96 -
P/NAPS 0.87 1.06 1.03 1.24 1.44 1.53 1.56 -32.17%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 10/02/06 26/10/05 25/08/05 03/05/05 27/01/05 28/10/04 26/08/04 -
Price 1.59 1.40 1.51 1.44 1.75 1.69 1.65 -
P/RPS 4.39 10.34 1.73 2.56 4.59 7.66 1.35 119.02%
P/EPS 15.92 46.20 6.09 8.20 16.00 32.31 10.52 31.71%
EY 6.28 2.16 16.42 12.20 6.25 3.09 9.50 -24.05%
DY 0.00 0.00 7.95 0.00 0.00 0.00 3.33 -
P/NAPS 1.19 1.03 1.13 1.14 1.47 1.48 0.92 18.65%

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