[SUNCRN] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 66.67%
YoY- -105.4%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 26,201 110,913 86,195 58,283 29,786 121,592 90,101 -56.14%
PBT -124 3,100 840 -453 -642 9,271 5,304 -
Tax -134 532 708 295 168 -145 -108 15.48%
NP -258 3,632 1,548 -158 -474 9,126 5,196 -
-
NP to SH -258 3,632 1,548 -158 -474 9,126 5,196 -
-
Tax Rate - -17.16% -84.29% - - 1.56% 2.04% -
Total Cost 26,459 107,281 84,647 58,441 30,260 112,466 84,905 -54.06%
-
Net Worth 93,780 92,130 89,685 86,292 87,853 88,065 83,938 7.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 2,047 - - - 2,048 - -
Div Payout % - 56.37% - - - 22.44% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 93,780 92,130 89,685 86,292 87,853 88,065 83,938 7.67%
NOSH 40,952 40,947 40,952 40,512 40,862 40,960 40,945 0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -0.98% 3.27% 1.80% -0.27% -1.59% 7.51% 5.77% -
ROE -0.28% 3.94% 1.73% -0.18% -0.54% 10.36% 6.19% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 63.98 270.87 210.48 143.86 72.89 296.85 220.05 -56.14%
EPS -0.63 8.87 3.78 -0.39 -1.16 22.28 12.69 -
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.29 2.25 2.19 2.13 2.15 2.15 2.05 7.66%
Adjusted Per Share Value based on latest NOSH - 41,038
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 68.21 288.75 224.40 151.73 77.54 316.55 234.57 -56.14%
EPS -0.67 9.46 4.03 -0.41 -1.23 23.76 13.53 -
DPS 0.00 5.33 0.00 0.00 0.00 5.33 0.00 -
NAPS 2.4415 2.3985 2.3349 2.2465 2.2871 2.2927 2.1852 7.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.90 0.85 0.90 0.98 1.17 0.83 0.85 -
P/RPS 1.41 0.31 0.43 0.68 1.61 0.28 0.39 135.74%
P/EPS -142.86 9.58 23.81 -251.28 -100.86 3.73 6.70 -
EY -0.70 10.44 4.20 -0.40 -0.99 26.84 14.93 -
DY 0.00 5.88 0.00 0.00 0.00 6.02 0.00 -
P/NAPS 0.39 0.38 0.41 0.46 0.54 0.39 0.41 -3.28%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 17/05/07 14/02/07 23/11/06 29/08/06 16/05/06 17/02/06 15/11/05 -
Price 0.92 0.88 0.85 0.89 1.15 0.92 0.80 -
P/RPS 1.44 0.32 0.40 0.62 1.58 0.31 0.36 152.19%
P/EPS -146.03 9.92 22.49 -228.21 -99.14 4.13 6.30 -
EY -0.68 10.08 4.45 -0.44 -1.01 24.22 15.86 -
DY 0.00 5.68 0.00 0.00 0.00 5.43 0.00 -
P/NAPS 0.40 0.39 0.39 0.42 0.53 0.43 0.39 1.70%

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