[SUNCRN] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -68.1%
YoY- 86.62%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 76,408 56,045 34,897 16,845 69,285 52,085 33,302 73.69%
PBT 3,735 2,597 1,625 603 1,889 1,150 607 234.68%
Tax -197 -92 -127 -45 -140 -372 -113 44.70%
NP 3,538 2,505 1,498 558 1,749 778 494 270.22%
-
NP to SH 3,538 2,505 1,498 558 1,749 778 494 270.22%
-
Tax Rate 5.27% 3.54% 7.82% 7.46% 7.41% 32.35% 18.62% -
Total Cost 72,870 53,540 33,399 16,287 67,536 51,307 32,808 69.98%
-
Net Worth 39,802 49,323 48,636 46,948 46,834 46,680 46,238 -9.48%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,547 - - - - - - -
Div Payout % 43.75% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,802 49,323 48,636 46,948 46,834 46,680 46,238 -9.48%
NOSH 22,112 19,418 19,454 19,241 19,433 19,450 19,760 7.76%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 4.63% 4.47% 4.29% 3.31% 2.52% 1.49% 1.48% -
ROE 8.89% 5.08% 3.08% 1.19% 3.73% 1.67% 1.07% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 345.54 288.61 179.38 87.55 356.53 267.79 168.53 61.18%
EPS 16.00 12.90 7.70 2.90 9.00 4.00 2.50 243.54%
DPS 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 2.54 2.50 2.44 2.41 2.40 2.34 -16.00%
Adjusted Per Share Value based on latest NOSH - 19,241
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 198.92 145.91 90.85 43.85 180.37 135.60 86.70 73.69%
EPS 9.21 6.52 3.90 1.45 4.55 2.03 1.29 269.45%
DPS 4.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0362 1.2841 1.2662 1.2223 1.2193 1.2153 1.2038 -9.48%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.11 1.10 2.00 2.33 2.88 2.18 2.50 -
P/RPS 0.32 0.38 1.11 2.66 0.81 0.81 1.48 -63.87%
P/EPS 6.94 8.53 25.97 80.34 32.00 54.50 100.00 -83.02%
EY 14.41 11.73 3.85 1.24 3.13 1.83 1.00 489.29%
DY 6.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.43 0.80 0.95 1.20 0.91 1.07 -30.42%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 27/11/01 27/08/01 -
Price 1.00 1.10 1.90 2.58 2.21 2.22 2.50 -
P/RPS 0.29 0.38 1.06 2.95 0.62 0.83 1.48 -66.16%
P/EPS 6.25 8.53 24.68 88.97 24.56 55.50 100.00 -84.17%
EY 16.00 11.73 4.05 1.12 4.07 1.80 1.00 531.76%
DY 7.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.43 0.76 1.06 0.92 0.92 1.07 -34.97%

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