[SUNCRN] QoQ Cumulative Quarter Result on 31-Mar-2000 [#1]

Announcement Date
16-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- -79.78%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 75,073 56,850 37,136 17,103 60,319 43,020 26,834 -1.03%
PBT 4,593 4,031 2,916 1,255 4,975 3,382 1,947 -0.86%
Tax -900 -907 -841 -249 0 0 0 -100.00%
NP 3,693 3,124 2,075 1,006 4,975 3,382 1,947 -0.64%
-
NP to SH 3,693 3,124 2,075 1,006 4,975 3,382 1,947 -0.64%
-
Tax Rate 19.60% 22.50% 28.84% 19.84% 0.00% 0.00% 0.00% -
Total Cost 71,380 53,726 35,061 16,097 55,344 39,638 24,887 -1.06%
-
Net Worth 45,821 46,996 46,414 45,620 43,818 45,756 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 1,949 - - - 2,870 - - -100.00%
Div Payout % 52.80% - - - 57.69% - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 45,821 46,996 46,414 45,620 43,818 45,756 0 -100.00%
NOSH 19,498 19,500 19,501 19,496 19,134 19,894 19,470 -0.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 4.92% 5.50% 5.59% 5.88% 8.25% 7.86% 7.26% -
ROE 8.06% 6.65% 4.47% 2.21% 11.35% 7.39% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 385.02 291.53 190.42 87.73 315.24 216.24 137.82 -1.03%
EPS 18.94 16.00 10.64 5.20 25.51 17.00 10.00 -0.64%
DPS 10.00 0.00 0.00 0.00 15.00 0.00 0.00 -100.00%
NAPS 2.35 2.41 2.38 2.34 2.29 2.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,496
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 195.44 148.00 96.68 44.53 157.03 112.00 69.86 -1.03%
EPS 9.61 8.13 5.40 2.62 12.95 8.80 5.07 -0.64%
DPS 5.08 0.00 0.00 0.00 7.47 0.00 0.00 -100.00%
NAPS 1.1929 1.2235 1.2083 1.1877 1.1408 1.1912 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 4.88 4.90 4.90 5.30 0.00 0.00 0.00 -
P/RPS 1.27 1.68 2.57 6.04 0.00 0.00 0.00 -100.00%
P/EPS 25.77 30.59 46.05 102.71 0.00 0.00 0.00 -100.00%
EY 3.88 3.27 2.17 0.97 0.00 0.00 0.00 -100.00%
DY 2.05 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 2.08 2.03 2.06 2.26 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/02/01 27/11/00 21/08/00 16/05/00 21/02/00 16/11/99 - -
Price 3.14 4.34 4.80 5.25 4.70 0.00 0.00 -
P/RPS 0.82 1.49 2.52 5.98 1.49 0.00 0.00 -100.00%
P/EPS 16.58 27.09 45.11 101.74 18.08 0.00 0.00 -100.00%
EY 6.03 3.69 2.22 0.98 5.53 0.00 0.00 -100.00%
DY 3.18 0.00 0.00 0.00 3.19 0.00 0.00 -100.00%
P/NAPS 1.34 1.80 2.02 2.24 2.05 0.00 0.00 -100.00%

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