[SUNCRN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -76.2%
YoY- 653.49%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 136,781 105,627 68,923 34,530 116,523 88,454 55,470 82.02%
PBT 9,319 8,108 5,319 2,001 7,098 3,702 2,049 173.24%
Tax -1,202 -1,243 -802 -573 -1,099 -777 -447 92.79%
NP 8,117 6,865 4,517 1,428 5,999 2,925 1,602 193.55%
-
NP to SH 8,117 6,865 4,517 1,428 5,999 2,925 1,602 193.55%
-
Tax Rate 12.90% 15.33% 15.08% 28.64% 15.48% 20.99% 21.82% -
Total Cost 128,664 98,762 64,406 33,102 110,524 85,529 53,868 78.21%
-
Net Worth 103,203 101,582 97,875 98,200 97,460 93,813 92,596 7.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,047 - - - 2,866 - - -
Div Payout % 25.23% - - - 47.78% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 103,203 101,582 97,875 98,200 97,460 93,813 92,596 7.46%
NOSH 40,953 40,960 40,951 40,916 40,949 40,966 40,971 -0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.93% 6.50% 6.55% 4.14% 5.15% 3.31% 2.89% -
ROE 7.87% 6.76% 4.62% 1.45% 6.16% 3.12% 1.73% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 333.99 257.87 168.30 84.39 284.55 215.92 135.39 82.07%
EPS 19.82 16.76 11.03 3.49 14.65 7.14 3.91 193.63%
DPS 5.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.52 2.48 2.39 2.40 2.38 2.29 2.26 7.49%
Adjusted Per Share Value based on latest NOSH - 40,916
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 356.09 274.99 179.43 89.89 303.35 230.28 144.41 82.02%
EPS 21.13 17.87 11.76 3.72 15.62 7.61 4.17 193.56%
DPS 5.33 0.00 0.00 0.00 7.46 0.00 0.00 -
NAPS 2.6868 2.6446 2.5481 2.5565 2.5373 2.4423 2.4106 7.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.99 0.95 0.98 0.92 0.89 0.89 0.91 -
P/RPS 0.30 0.37 0.58 1.09 0.31 0.41 0.67 -41.32%
P/EPS 4.99 5.67 8.88 26.36 6.08 12.46 23.27 -64.00%
EY 20.02 17.64 11.26 3.79 16.46 8.02 4.30 177.52%
DY 5.05 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.39 0.38 0.41 0.38 0.37 0.39 0.40 -1.66%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 02/03/09 19/11/08 28/08/08 17/06/08 15/02/08 27/11/07 28/08/07 -
Price 0.94 0.85 0.99 0.91 0.89 0.81 0.92 -
P/RPS 0.28 0.33 0.59 1.08 0.31 0.38 0.68 -44.50%
P/EPS 4.74 5.07 8.98 26.07 6.08 11.34 23.53 -65.46%
EY 21.09 19.72 11.14 3.84 16.46 8.81 4.25 189.52%
DY 5.32 0.00 0.00 0.00 7.87 0.00 0.00 -
P/NAPS 0.37 0.34 0.41 0.38 0.37 0.35 0.41 -6.58%

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