[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 82.58%
YoY- 88.95%
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 68,923 34,530 116,523 88,454 55,470 26,201 110,913 -27.20%
PBT 5,319 2,001 7,098 3,702 2,049 -124 3,100 43.36%
Tax -802 -573 -1,099 -777 -447 -134 532 -
NP 4,517 1,428 5,999 2,925 1,602 -258 3,632 15.66%
-
NP to SH 4,517 1,428 5,999 2,925 1,602 -258 3,632 15.66%
-
Tax Rate 15.08% 28.64% 15.48% 20.99% 21.82% - -17.16% -
Total Cost 64,406 33,102 110,524 85,529 53,868 26,459 107,281 -28.85%
-
Net Worth 97,875 98,200 97,460 93,813 92,596 93,780 92,130 4.11%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 2,866 - - - 2,047 -
Div Payout % - - 47.78% - - - 56.37% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 97,875 98,200 97,460 93,813 92,596 93,780 92,130 4.11%
NOSH 40,951 40,916 40,949 40,966 40,971 40,952 40,947 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.55% 4.14% 5.15% 3.31% 2.89% -0.98% 3.27% -
ROE 4.62% 1.45% 6.16% 3.12% 1.73% -0.28% 3.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 168.30 84.39 284.55 215.92 135.39 63.98 270.87 -27.20%
EPS 11.03 3.49 14.65 7.14 3.91 -0.63 8.87 15.65%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 2.39 2.40 2.38 2.29 2.26 2.29 2.25 4.11%
Adjusted Per Share Value based on latest NOSH - 40,959
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 179.43 89.89 303.35 230.28 144.41 68.21 288.75 -27.20%
EPS 11.76 3.72 15.62 7.61 4.17 -0.67 9.46 15.62%
DPS 0.00 0.00 7.46 0.00 0.00 0.00 5.33 -
NAPS 2.5481 2.5565 2.5373 2.4423 2.4106 2.4415 2.3985 4.11%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.98 0.92 0.89 0.89 0.91 0.90 0.85 -
P/RPS 0.58 1.09 0.31 0.41 0.67 1.41 0.31 51.89%
P/EPS 8.88 26.36 6.08 12.46 23.27 -142.86 9.58 -4.93%
EY 11.26 3.79 16.46 8.02 4.30 -0.70 10.44 5.17%
DY 0.00 0.00 7.87 0.00 0.00 0.00 5.88 -
P/NAPS 0.41 0.38 0.37 0.39 0.40 0.39 0.38 5.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 17/06/08 15/02/08 27/11/07 28/08/07 17/05/07 14/02/07 -
Price 0.99 0.91 0.89 0.81 0.92 0.92 0.88 -
P/RPS 0.59 1.08 0.31 0.38 0.68 1.44 0.32 50.41%
P/EPS 8.98 26.07 6.08 11.34 23.53 -146.03 9.92 -6.42%
EY 11.14 3.84 16.46 8.81 4.25 -0.68 10.08 6.89%
DY 0.00 0.00 7.87 0.00 0.00 0.00 5.68 -
P/NAPS 0.41 0.38 0.37 0.35 0.41 0.40 0.39 3.39%

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