[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 85.78%
YoY- -66.17%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 100,863 46,431 155,892 117,786 75,920 42,268 155,104 -24.96%
PBT 2,905 1,221 1,741 3,907 1,647 1,916 13,875 -64.77%
Tax -898 -331 -1,342 -1,490 -346 -257 -1,599 -31.95%
NP 2,007 890 399 2,417 1,301 1,659 12,276 -70.13%
-
NP to SH 2,007 890 399 2,417 1,301 1,659 12,276 -70.13%
-
Tax Rate 30.91% 27.11% 77.08% 38.14% 21.01% 13.41% 11.52% -
Total Cost 98,856 45,541 155,493 115,369 74,619 40,609 142,828 -21.77%
-
Net Worth 108,600 107,797 107,806 110,073 108,160 112,920 116,653 -4.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 6,013 -
Div Payout % - - - - - - 48.98% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 108,600 107,797 107,806 110,073 108,160 112,920 116,653 -4.66%
NOSH 38,374 38,362 38,365 38,487 38,491 38,671 40,087 -2.87%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.99% 1.92% 0.26% 2.05% 1.71% 3.92% 7.91% -
ROE 1.85% 0.83% 0.37% 2.20% 1.20% 1.47% 10.52% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 262.84 121.03 406.34 306.04 197.24 109.30 386.92 -22.74%
EPS 5.23 2.32 1.04 6.28 3.38 4.29 30.62 -69.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.83 2.81 2.81 2.86 2.81 2.92 2.91 -1.84%
Adjusted Per Share Value based on latest NOSH - 38,384
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 262.58 120.88 405.84 306.64 197.65 110.04 403.79 -24.96%
EPS 5.22 2.32 1.04 6.29 3.39 4.32 31.96 -70.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.65 -
NAPS 2.8273 2.8064 2.8066 2.8656 2.8158 2.9397 3.0369 -4.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.45 1.27 1.49 1.37 1.78 1.88 2.04 -
P/RPS 0.55 1.05 0.37 0.45 0.90 1.72 0.53 2.50%
P/EPS 27.72 54.74 143.27 21.82 52.66 43.82 6.66 158.97%
EY 3.61 1.83 0.70 4.58 1.90 2.28 15.01 -61.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.35 -
P/NAPS 0.51 0.45 0.53 0.48 0.63 0.64 0.70 -19.04%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 16/05/12 29/02/12 21/11/11 03/08/11 25/04/11 24/02/11 -
Price 1.60 1.40 1.65 1.44 1.67 2.05 1.83 -
P/RPS 0.61 1.16 0.41 0.47 0.85 1.88 0.47 19.00%
P/EPS 30.59 60.34 158.65 22.93 49.41 47.79 5.98 197.17%
EY 3.27 1.66 0.63 4.36 2.02 2.09 16.73 -66.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.20 -
P/NAPS 0.57 0.50 0.59 0.50 0.59 0.70 0.63 -6.46%

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