[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
04-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 109.14%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 41,332 20,404 90,117 70,436 48,322 22,112 76,408 -33.63%
PBT 72 -785 3,451 3,058 1,452 644 3,735 -92.82%
Tax 571 386 182 -128 -51 0 -197 -
NP 643 -399 3,633 2,930 1,401 644 3,538 -67.94%
-
NP to SH 643 -399 3,633 2,930 1,401 644 3,538 -67.94%
-
Tax Rate -793.06% - -5.27% 4.19% 3.51% 0.00% 5.27% -
Total Cost 40,689 20,803 86,484 67,506 46,921 21,468 72,870 -32.21%
-
Net Worth 75,357 75,686 75,772 74,886 73,327 74,244 39,802 53.10%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,867 - - - 1,547 -
Div Payout % - - 78.92% - - - 43.75% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 75,357 75,686 75,772 74,886 73,327 74,244 39,802 53.10%
NOSH 40,955 41,134 40,958 40,921 40,964 41,019 22,112 50.87%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 1.56% -1.96% 4.03% 4.16% 2.90% 2.91% 4.63% -
ROE 0.85% -0.53% 4.79% 3.91% 1.91% 0.87% 8.89% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 100.92 49.60 220.02 172.12 117.96 53.91 345.54 -56.01%
EPS 1.57 -0.97 8.87 7.16 3.42 1.57 16.00 -78.75%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.84 1.84 1.85 1.83 1.79 1.81 1.80 1.47%
Adjusted Per Share Value based on latest NOSH - 40,991
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 107.60 53.12 234.61 183.37 125.80 57.57 198.92 -33.63%
EPS 1.67 -1.04 9.46 7.63 3.65 1.68 9.21 -67.99%
DPS 0.00 0.00 7.46 0.00 0.00 0.00 4.03 -
NAPS 1.9618 1.9704 1.9726 1.9496 1.909 1.9329 1.0362 53.10%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.98 1.18 1.15 1.20 1.04 1.06 1.11 -
P/RPS 0.97 2.38 0.52 0.70 0.88 1.97 0.32 109.59%
P/EPS 62.42 -121.65 12.97 16.76 30.41 67.52 6.94 333.06%
EY 1.60 -0.82 7.71 5.97 3.29 1.48 14.41 -76.92%
DY 0.00 0.00 6.09 0.00 0.00 0.00 6.31 -
P/NAPS 0.53 0.64 0.62 0.66 0.58 0.59 0.62 -9.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 18/05/04 26/02/04 04/02/04 21/08/03 26/05/03 27/02/03 -
Price 0.92 1.00 1.21 1.14 1.24 1.08 1.00 -
P/RPS 0.91 2.02 0.55 0.66 1.05 2.00 0.29 114.48%
P/EPS 58.60 -103.09 13.64 15.92 36.26 68.79 6.25 345.25%
EY 1.71 -0.97 7.33 6.28 2.76 1.45 16.00 -77.50%
DY 0.00 0.00 5.79 0.00 0.00 0.00 7.00 -
P/NAPS 0.50 0.54 0.65 0.62 0.69 0.60 0.56 -7.28%

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