[SUNCRN] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -78.67%
YoY- -82.29%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 48,734 202,808 151,493 100,863 46,431 155,892 117,786 -44.44%
PBT 884 5,089 2,913 2,905 1,221 1,741 3,907 -62.83%
Tax -231 -2,031 -2,485 -898 -331 -1,342 -1,490 -71.10%
NP 653 3,058 428 2,007 890 399 2,417 -58.17%
-
NP to SH 653 3,058 428 2,007 890 399 2,417 -58.17%
-
Tax Rate 26.13% 39.91% 85.31% 30.91% 27.11% 77.08% 38.14% -
Total Cost 48,081 199,750 151,065 98,856 45,541 155,493 115,369 -44.17%
-
Net Worth 113,314 108,967 106,421 108,600 107,797 107,806 110,073 1.95%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 113,314 108,967 106,421 108,600 107,797 107,806 110,073 1.95%
NOSH 38,411 38,368 38,558 38,374 38,362 38,365 38,487 -0.13%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.34% 1.51% 0.28% 1.99% 1.92% 0.26% 2.05% -
ROE 0.58% 2.81% 0.40% 1.85% 0.83% 0.37% 2.20% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 126.87 528.57 392.89 262.84 121.03 406.34 306.04 -44.37%
EPS 1.70 7.97 1.11 5.23 2.32 1.04 6.28 -58.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.84 2.76 2.83 2.81 2.81 2.86 2.08%
Adjusted Per Share Value based on latest NOSH - 38,418
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 126.87 527.98 394.39 262.58 120.88 405.84 306.64 -44.44%
EPS 1.70 7.96 1.11 5.22 2.32 1.04 6.29 -58.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 2.8368 2.7705 2.8273 2.8064 2.8066 2.8656 1.95%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.74 1.70 1.56 1.45 1.27 1.49 1.37 -
P/RPS 1.37 0.32 0.40 0.55 1.05 0.37 0.45 109.91%
P/EPS 102.35 21.33 140.54 27.72 54.74 143.27 21.82 179.94%
EY 0.98 4.69 0.71 3.61 1.83 0.70 4.58 -64.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.57 0.51 0.45 0.53 0.48 14.73%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 28/02/13 21/11/12 29/08/12 16/05/12 29/02/12 21/11/11 -
Price 1.76 1.74 1.59 1.60 1.40 1.65 1.44 -
P/RPS 1.39 0.33 0.40 0.61 1.16 0.41 0.47 105.90%
P/EPS 103.53 21.83 143.24 30.59 60.34 158.65 22.93 172.92%
EY 0.97 4.58 0.70 3.27 1.66 0.63 4.36 -63.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.58 0.57 0.50 0.59 0.50 12.91%

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