[SUNCRN] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 124.81%
YoY- -52.64%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 56,045 34,897 16,845 69,285 52,085 33,302 16,905 122.17%
PBT 2,597 1,625 603 1,889 1,150 607 382 258.45%
Tax -92 -127 -45 -140 -372 -113 -83 7.09%
NP 2,505 1,498 558 1,749 778 494 299 311.96%
-
NP to SH 2,505 1,498 558 1,749 778 494 299 311.96%
-
Tax Rate 3.54% 7.82% 7.46% 7.41% 32.35% 18.62% 21.73% -
Total Cost 53,540 33,399 16,287 67,536 51,307 32,808 16,606 118.08%
-
Net Worth 49,323 48,636 46,948 46,834 46,680 46,238 46,643 3.79%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 49,323 48,636 46,948 46,834 46,680 46,238 46,643 3.79%
NOSH 19,418 19,454 19,241 19,433 19,450 19,760 19,933 -1.72%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 4.47% 4.29% 3.31% 2.52% 1.49% 1.48% 1.77% -
ROE 5.08% 3.08% 1.19% 3.73% 1.67% 1.07% 0.64% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 288.61 179.38 87.55 356.53 267.79 168.53 84.81 126.07%
EPS 12.90 7.70 2.90 9.00 4.00 2.50 1.50 319.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.50 2.44 2.41 2.40 2.34 2.34 5.61%
Adjusted Per Share Value based on latest NOSH - 19,420
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 145.91 90.85 43.85 180.37 135.60 86.70 44.01 122.18%
EPS 6.52 3.90 1.45 4.55 2.03 1.29 0.78 311.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2841 1.2662 1.2223 1.2193 1.2153 1.2038 1.2143 3.79%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.10 2.00 2.33 2.88 2.18 2.50 3.34 -
P/RPS 0.38 1.11 2.66 0.81 0.81 1.48 3.94 -78.93%
P/EPS 8.53 25.97 80.34 32.00 54.50 100.00 222.67 -88.61%
EY 11.73 3.85 1.24 3.13 1.83 1.00 0.45 777.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.80 0.95 1.20 0.91 1.07 1.43 -55.08%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 21/11/02 29/08/02 28/05/02 28/02/02 27/11/01 27/08/01 24/05/01 -
Price 1.10 1.90 2.58 2.21 2.22 2.50 3.08 -
P/RPS 0.38 1.06 2.95 0.62 0.83 1.48 3.63 -77.75%
P/EPS 8.53 24.68 88.97 24.56 55.50 100.00 205.33 -87.98%
EY 11.73 4.05 1.12 4.07 1.80 1.00 0.49 729.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.76 1.06 0.92 0.92 1.07 1.32 -52.62%

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