[SUNCRN] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 41.24%
YoY- 102.29%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 70,436 48,322 22,112 76,408 56,045 34,897 16,845 159.32%
PBT 3,058 1,452 644 3,735 2,597 1,625 603 194.88%
Tax -128 -51 0 -197 -92 -127 -45 100.62%
NP 2,930 1,401 644 3,538 2,505 1,498 558 201.79%
-
NP to SH 2,930 1,401 644 3,538 2,505 1,498 558 201.79%
-
Tax Rate 4.19% 3.51% 0.00% 5.27% 3.54% 7.82% 7.46% -
Total Cost 67,506 46,921 21,468 72,870 53,540 33,399 16,287 157.80%
-
Net Worth 74,886 73,327 74,244 39,802 49,323 48,636 46,948 36.47%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 1,547 - - - -
Div Payout % - - - 43.75% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 74,886 73,327 74,244 39,802 49,323 48,636 46,948 36.47%
NOSH 40,921 40,964 41,019 22,112 19,418 19,454 19,241 65.30%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 4.16% 2.90% 2.91% 4.63% 4.47% 4.29% 3.31% -
ROE 3.91% 1.91% 0.87% 8.89% 5.08% 3.08% 1.19% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 172.12 117.96 53.91 345.54 288.61 179.38 87.55 56.86%
EPS 7.16 3.42 1.57 16.00 12.90 7.70 2.90 82.57%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.83 1.79 1.81 1.80 2.54 2.50 2.44 -17.43%
Adjusted Per Share Value based on latest NOSH - 29,485
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 183.37 125.80 57.57 198.92 145.91 90.85 43.85 159.33%
EPS 7.63 3.65 1.68 9.21 6.52 3.90 1.45 202.22%
DPS 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
NAPS 1.9496 1.909 1.9329 1.0362 1.2841 1.2662 1.2223 36.47%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.20 1.04 1.06 1.11 1.10 2.00 2.33 -
P/RPS 0.70 0.88 1.97 0.32 0.38 1.11 2.66 -58.90%
P/EPS 16.76 30.41 67.52 6.94 8.53 25.97 80.34 -64.79%
EY 5.97 3.29 1.48 14.41 11.73 3.85 1.24 184.85%
DY 0.00 0.00 0.00 6.31 0.00 0.00 0.00 -
P/NAPS 0.66 0.58 0.59 0.62 0.43 0.80 0.95 -21.54%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 04/02/04 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 28/05/02 -
Price 1.14 1.24 1.08 1.00 1.10 1.90 2.58 -
P/RPS 0.66 1.05 2.00 0.29 0.38 1.06 2.95 -63.11%
P/EPS 15.92 36.26 68.79 6.25 8.53 24.68 88.97 -68.21%
EY 6.28 2.76 1.45 16.00 11.73 4.05 1.12 215.28%
DY 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.60 0.56 0.43 0.76 1.06 -30.03%

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