[SUNSURIA] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 114.45%
YoY- 228.74%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 5,417 5,393 4,943 4,666 4,310 4,169 5,661 -2.90%
PBT 879 669 861 770 486 264 772 9.06%
Tax -200 -225 -202 -221 -230 398 -5 1077.53%
NP 679 444 659 549 256 662 767 -7.82%
-
NP to SH 679 444 659 549 256 664 766 -7.74%
-
Tax Rate 22.75% 33.63% 23.46% 28.70% 47.33% -150.76% 0.65% -
Total Cost 4,738 4,949 4,284 4,117 4,054 3,507 4,894 -2.14%
-
Net Worth 66,594 65,294 64,607 65,357 62,720 63,796 63,616 3.10%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 66,594 65,294 64,607 65,357 62,720 63,796 63,616 3.10%
NOSH 130,576 130,588 129,215 130,714 127,999 130,196 129,830 0.38%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.53% 8.23% 13.33% 11.77% 5.94% 15.88% 13.55% -
ROE 1.02% 0.68% 1.02% 0.84% 0.41% 1.04% 1.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 4.15 4.13 3.83 3.57 3.37 3.20 4.36 -3.24%
EPS 0.52 0.34 0.51 0.42 0.20 0.51 0.59 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.50 0.50 0.50 0.49 0.49 0.49 2.71%
Adjusted Per Share Value based on latest NOSH - 130,714
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 0.60 0.60 0.55 0.52 0.48 0.47 0.63 -3.20%
EPS 0.08 0.05 0.07 0.06 0.03 0.07 0.09 -7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0729 0.0721 0.0729 0.07 0.0712 0.071 3.08%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.50 0.75 0.52 0.65 0.57 0.50 -
P/RPS 12.53 12.11 19.61 14.57 19.30 17.80 11.47 6.08%
P/EPS 100.00 147.06 147.06 123.81 325.00 111.76 84.75 11.69%
EY 1.00 0.68 0.68 0.81 0.31 0.89 1.18 -10.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.00 1.50 1.04 1.33 1.16 1.02 0.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 24/02/10 26/11/09 18/08/09 25/05/09 24/02/09 -
Price 0.52 0.53 0.50 0.55 0.55 0.50 0.60 -
P/RPS 12.53 12.83 13.07 15.41 16.33 15.61 13.76 -6.06%
P/EPS 100.00 155.88 98.04 130.95 275.00 98.04 101.69 -1.11%
EY 1.00 0.64 1.02 0.76 0.36 1.02 0.98 1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.06 1.00 1.10 1.12 1.02 1.22 -11.28%

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