[SUNCRN] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -105.19%
YoY- -128.21%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 110,913 86,195 58,283 29,786 121,592 90,101 55,483 58.48%
PBT 3,100 840 -453 -642 9,271 5,304 2,932 3.77%
Tax 532 708 295 168 -145 -108 -4 -
NP 3,632 1,548 -158 -474 9,126 5,196 2,928 15.40%
-
NP to SH 3,632 1,548 -158 -474 9,126 5,196 2,928 15.40%
-
Tax Rate -17.16% -84.29% - - 1.56% 2.04% 0.14% -
Total Cost 107,281 84,647 58,441 30,260 112,466 84,905 52,555 60.70%
-
Net Worth 92,130 89,685 86,292 87,853 88,065 83,938 81,902 8.13%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,047 - - - 2,048 - - -
Div Payout % 56.37% - - - 22.44% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 92,130 89,685 86,292 87,853 88,065 83,938 81,902 8.13%
NOSH 40,947 40,952 40,512 40,862 40,960 40,945 40,951 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.27% 1.80% -0.27% -1.59% 7.51% 5.77% 5.28% -
ROE 3.94% 1.73% -0.18% -0.54% 10.36% 6.19% 3.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 270.87 210.48 143.86 72.89 296.85 220.05 135.49 58.49%
EPS 8.87 3.78 -0.39 -1.16 22.28 12.69 7.15 15.40%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.25 2.19 2.13 2.15 2.15 2.05 2.00 8.14%
Adjusted Per Share Value based on latest NOSH - 40,862
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 288.75 224.40 151.73 77.54 316.55 234.57 144.44 58.49%
EPS 9.46 4.03 -0.41 -1.23 23.76 13.53 7.62 15.46%
DPS 5.33 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 2.3985 2.3349 2.2465 2.2871 2.2927 2.1852 2.1322 8.13%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.85 0.90 0.98 1.17 0.83 0.85 0.88 -
P/RPS 0.31 0.43 0.68 1.61 0.28 0.39 0.65 -38.87%
P/EPS 9.58 23.81 -251.28 -100.86 3.73 6.70 12.31 -15.35%
EY 10.44 4.20 -0.40 -0.99 26.84 14.93 8.13 18.08%
DY 5.88 0.00 0.00 0.00 6.02 0.00 0.00 -
P/NAPS 0.38 0.41 0.46 0.54 0.39 0.41 0.44 -9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 23/11/06 29/08/06 16/05/06 17/02/06 15/11/05 18/08/05 -
Price 0.88 0.85 0.89 1.15 0.92 0.80 0.90 -
P/RPS 0.32 0.40 0.62 1.58 0.31 0.36 0.66 -38.20%
P/EPS 9.92 22.49 -228.21 -99.14 4.13 6.30 12.59 -14.65%
EY 10.08 4.45 -0.44 -1.01 24.22 15.86 7.94 17.19%
DY 5.68 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.53 0.43 0.39 0.45 -9.07%

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