[SUNSURIA] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
12-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -45.51%
YoY- 182.33%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 17,073 23,157 14,524 18,349 23,014 5,024 5,005 126.77%
PBT 2,098 1,949 1,147 2,213 3,172 607 468 172.12%
Tax -624 -774 -608 -950 -688 -107 -167 140.98%
NP 1,474 1,175 539 1,263 2,484 500 301 188.65%
-
NP to SH 1,473 1,173 539 1,262 2,316 500 301 188.52%
-
Tax Rate 29.74% 39.71% 53.01% 42.93% 21.69% 17.63% 35.68% -
Total Cost 15,599 21,982 13,985 17,086 20,530 4,524 4,704 122.53%
-
Net Worth 91,864 90,352 90,361 88,339 76,743 72,368 71,978 17.67%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 91,864 90,352 90,361 88,339 76,743 72,368 71,978 17.67%
NOSH 158,387 158,513 158,529 157,749 137,041 131,578 130,869 13.58%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.63% 5.07% 3.71% 6.88% 10.79% 9.95% 6.01% -
ROE 1.60% 1.30% 0.60% 1.43% 3.02% 0.69% 0.42% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.78 14.61 9.16 11.63 16.79 3.82 3.82 99.82%
EPS 0.93 0.74 0.34 0.80 1.69 0.38 0.23 154.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.57 0.57 0.56 0.56 0.55 0.55 3.60%
Adjusted Per Share Value based on latest NOSH - 157,749
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.91 2.58 1.62 2.05 2.57 0.56 0.56 126.75%
EPS 0.16 0.13 0.06 0.14 0.26 0.06 0.03 205.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1025 0.1008 0.1009 0.0986 0.0857 0.0808 0.0803 17.68%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.52 1.31 1.28 1.31 1.39 0.895 0.56 -
P/RPS 14.10 8.97 13.97 11.26 8.28 23.44 14.64 -2.47%
P/EPS 163.44 177.03 376.47 163.75 82.25 235.53 243.48 -23.35%
EY 0.61 0.56 0.27 0.61 1.22 0.42 0.41 30.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 2.30 2.25 2.34 2.48 1.63 1.02 87.66%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 -
Price 1.95 1.52 1.30 1.28 1.55 1.55 0.89 -
P/RPS 18.09 10.40 14.19 11.00 9.23 40.59 23.27 -15.46%
P/EPS 209.68 205.41 382.35 160.00 91.72 407.89 386.96 -33.55%
EY 0.48 0.49 0.26 0.63 1.09 0.25 0.26 50.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.36 2.67 2.28 2.29 2.77 2.82 1.62 62.70%

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