[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1079.75%
YoY- -70.21%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 55,470 26,201 110,913 86,195 58,283 29,786 121,592 -40.82%
PBT 2,049 -124 3,100 840 -453 -642 9,271 -63.54%
Tax -447 -134 532 708 295 168 -145 112.25%
NP 1,602 -258 3,632 1,548 -158 -474 9,126 -68.74%
-
NP to SH 1,602 -258 3,632 1,548 -158 -474 9,126 -68.74%
-
Tax Rate 21.82% - -17.16% -84.29% - - 1.56% -
Total Cost 53,868 26,459 107,281 84,647 58,441 30,260 112,466 -38.86%
-
Net Worth 92,596 93,780 92,130 89,685 86,292 87,853 88,065 3.41%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,047 - - - 2,048 -
Div Payout % - - 56.37% - - - 22.44% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,596 93,780 92,130 89,685 86,292 87,853 88,065 3.41%
NOSH 40,971 40,952 40,947 40,952 40,512 40,862 40,960 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.89% -0.98% 3.27% 1.80% -0.27% -1.59% 7.51% -
ROE 1.73% -0.28% 3.94% 1.73% -0.18% -0.54% 10.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 135.39 63.98 270.87 210.48 143.86 72.89 296.85 -40.83%
EPS 3.91 -0.63 8.87 3.78 -0.39 -1.16 22.28 -68.75%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.26 2.29 2.25 2.19 2.13 2.15 2.15 3.39%
Adjusted Per Share Value based on latest NOSH - 40,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 144.41 68.21 288.75 224.40 151.73 77.54 316.55 -40.82%
EPS 4.17 -0.67 9.46 4.03 -0.41 -1.23 23.76 -68.75%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 5.33 -
NAPS 2.4106 2.4415 2.3985 2.3349 2.2465 2.2871 2.2927 3.40%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.90 0.85 0.90 0.98 1.17 0.83 -
P/RPS 0.67 1.41 0.31 0.43 0.68 1.61 0.28 79.18%
P/EPS 23.27 -142.86 9.58 23.81 -251.28 -100.86 3.73 240.02%
EY 4.30 -0.70 10.44 4.20 -0.40 -0.99 26.84 -70.60%
DY 0.00 0.00 5.88 0.00 0.00 0.00 6.02 -
P/NAPS 0.40 0.39 0.38 0.41 0.46 0.54 0.39 1.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 17/05/07 14/02/07 23/11/06 29/08/06 16/05/06 17/02/06 -
Price 0.92 0.92 0.88 0.85 0.89 1.15 0.92 -
P/RPS 0.68 1.44 0.32 0.40 0.62 1.58 0.31 69.06%
P/EPS 23.53 -146.03 9.92 22.49 -228.21 -99.14 4.13 220.01%
EY 4.25 -0.68 10.08 4.45 -0.44 -1.01 24.22 -68.75%
DY 0.00 0.00 5.68 0.00 0.00 0.00 5.43 -
P/NAPS 0.41 0.40 0.39 0.39 0.42 0.53 0.43 -3.13%

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