[SUNCRN] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -107.1%
YoY- 45.57%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 116,523 88,454 55,470 26,201 110,913 86,195 58,283 58.50%
PBT 7,098 3,702 2,049 -124 3,100 840 -453 -
Tax -1,099 -777 -447 -134 532 708 295 -
NP 5,999 2,925 1,602 -258 3,632 1,548 -158 -
-
NP to SH 5,999 2,925 1,602 -258 3,632 1,548 -158 -
-
Tax Rate 15.48% 20.99% 21.82% - -17.16% -84.29% - -
Total Cost 110,524 85,529 53,868 26,459 107,281 84,647 58,441 52.75%
-
Net Worth 97,460 93,813 92,596 93,780 92,130 89,685 86,292 8.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 2,866 - - - 2,047 - - -
Div Payout % 47.78% - - - 56.37% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 97,460 93,813 92,596 93,780 92,130 89,685 86,292 8.42%
NOSH 40,949 40,966 40,971 40,952 40,947 40,952 40,512 0.71%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.15% 3.31% 2.89% -0.98% 3.27% 1.80% -0.27% -
ROE 6.16% 3.12% 1.73% -0.28% 3.94% 1.73% -0.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 284.55 215.92 135.39 63.98 270.87 210.48 143.86 57.37%
EPS 14.65 7.14 3.91 -0.63 8.87 3.78 -0.39 -
DPS 7.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.38 2.29 2.26 2.29 2.25 2.19 2.13 7.65%
Adjusted Per Share Value based on latest NOSH - 40,952
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 303.35 230.28 144.41 68.21 288.75 224.40 151.73 58.50%
EPS 15.62 7.61 4.17 -0.67 9.46 4.03 -0.41 -
DPS 7.46 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 2.5373 2.4423 2.4106 2.4415 2.3985 2.3349 2.2465 8.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.89 0.89 0.91 0.90 0.85 0.90 0.98 -
P/RPS 0.31 0.41 0.67 1.41 0.31 0.43 0.68 -40.68%
P/EPS 6.08 12.46 23.27 -142.86 9.58 23.81 -251.28 -
EY 16.46 8.02 4.30 -0.70 10.44 4.20 -0.40 -
DY 7.87 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.37 0.39 0.40 0.39 0.38 0.41 0.46 -13.47%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 15/02/08 27/11/07 28/08/07 17/05/07 14/02/07 23/11/06 29/08/06 -
Price 0.89 0.81 0.92 0.92 0.88 0.85 0.89 -
P/RPS 0.31 0.38 0.68 1.44 0.32 0.40 0.62 -36.92%
P/EPS 6.08 11.34 23.53 -146.03 9.92 22.49 -228.21 -
EY 16.46 8.81 4.25 -0.68 10.08 4.45 -0.44 -
DY 7.87 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.37 0.35 0.41 0.40 0.39 0.39 0.42 -8.08%

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