[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 67.22%
YoY- 221.98%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 48,322 22,112 76,408 56,045 34,897 16,845 69,285 -21.40%
PBT 1,452 644 3,735 2,597 1,625 603 1,889 -16.12%
Tax -51 0 -197 -92 -127 -45 -140 -49.08%
NP 1,401 644 3,538 2,505 1,498 558 1,749 -13.78%
-
NP to SH 1,401 644 3,538 2,505 1,498 558 1,749 -13.78%
-
Tax Rate 3.51% 0.00% 5.27% 3.54% 7.82% 7.46% 7.41% -
Total Cost 46,921 21,468 72,870 53,540 33,399 16,287 67,536 -21.60%
-
Net Worth 73,327 74,244 39,802 49,323 48,636 46,948 46,834 34.94%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 1,547 - - - - -
Div Payout % - - 43.75% - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 73,327 74,244 39,802 49,323 48,636 46,948 46,834 34.94%
NOSH 40,964 41,019 22,112 19,418 19,454 19,241 19,433 64.62%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.90% 2.91% 4.63% 4.47% 4.29% 3.31% 2.52% -
ROE 1.91% 0.87% 8.89% 5.08% 3.08% 1.19% 3.73% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 117.96 53.91 345.54 288.61 179.38 87.55 356.53 -52.26%
EPS 3.42 1.57 16.00 12.90 7.70 2.90 9.00 -47.62%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.81 1.80 2.54 2.50 2.44 2.41 -18.03%
Adjusted Per Share Value based on latest NOSH - 19,384
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 125.80 57.57 198.92 145.91 90.85 43.85 180.37 -21.40%
EPS 3.65 1.68 9.21 6.52 3.90 1.45 4.55 -13.69%
DPS 0.00 0.00 4.03 0.00 0.00 0.00 0.00 -
NAPS 1.909 1.9329 1.0362 1.2841 1.2662 1.2223 1.2193 34.94%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.04 1.06 1.11 1.10 2.00 2.33 2.88 -
P/RPS 0.88 1.97 0.32 0.38 1.11 2.66 0.81 5.69%
P/EPS 30.41 67.52 6.94 8.53 25.97 80.34 32.00 -3.34%
EY 3.29 1.48 14.41 11.73 3.85 1.24 3.13 3.38%
DY 0.00 0.00 6.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.62 0.43 0.80 0.95 1.20 -38.49%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 -
Price 1.24 1.08 1.00 1.10 1.90 2.58 2.21 -
P/RPS 1.05 2.00 0.29 0.38 1.06 2.95 0.62 42.21%
P/EPS 36.26 68.79 6.25 8.53 24.68 88.97 24.56 29.75%
EY 2.76 1.45 16.00 11.73 4.05 1.12 4.07 -22.86%
DY 0.00 0.00 7.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.60 0.56 0.43 0.76 1.06 0.92 -17.49%

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