[SUNSURIA] QoQ Quarter Result on 30-Sep-2015 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- -23.12%
YoY- 759.0%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 58,354 38,818 22,258 32,240 17,275 17,073 23,157 85.28%
PBT 9,907 5,105 8,310 5,245 5,526 2,098 1,949 195.92%
Tax -2,354 -1,951 1,110 -597 499 -624 -774 110.05%
NP 7,553 3,154 9,420 4,648 6,025 1,474 1,175 246.10%
-
NP to SH 6,733 3,151 9,406 4,630 6,022 1,473 1,173 220.92%
-
Tax Rate 23.76% 38.22% -13.36% 11.38% -9.03% 29.74% 39.71% -
Total Cost 50,801 35,664 12,838 27,592 11,250 15,599 21,982 74.88%
-
Net Worth 649,536 593,560 587,875 454,061 96,668 91,864 90,352 272.93%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 649,536 593,560 587,875 454,061 96,668 91,864 90,352 272.93%
NOSH 792,117 732,790 734,843 574,761 158,473 158,387 158,513 192.57%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.94% 8.13% 42.32% 14.42% 34.88% 8.63% 5.07% -
ROE 1.04% 0.53% 1.60% 1.02% 6.23% 1.60% 1.30% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.37 5.30 3.03 5.61 10.90 10.78 14.61 -36.65%
EPS 0.85 0.43 1.28 1.72 3.80 0.93 0.74 9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.80 0.79 0.61 0.58 0.57 27.46%
Adjusted Per Share Value based on latest NOSH - 574,761
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.51 4.33 2.48 3.60 1.93 1.91 2.58 85.44%
EPS 0.75 0.35 1.05 0.52 0.67 0.16 0.13 222.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.725 0.6625 0.6562 0.5068 0.1079 0.1025 0.1008 273.05%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.83 0.905 0.905 0.79 0.93 1.52 1.31 -
P/RPS 11.27 17.08 29.88 14.08 8.53 14.10 8.97 16.45%
P/EPS 97.65 210.47 70.70 98.07 24.47 163.44 177.03 -32.76%
EY 1.02 0.48 1.41 1.02 4.09 0.61 0.56 49.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.12 1.13 1.00 1.52 2.62 2.30 -42.25%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 23/05/16 26/02/16 26/11/15 28/08/15 20/05/15 17/02/15 -
Price 0.83 0.84 0.845 0.89 0.785 1.95 1.52 -
P/RPS 11.27 15.86 27.90 15.87 7.20 18.09 10.40 5.50%
P/EPS 97.65 195.35 66.02 110.48 20.66 209.68 205.41 -39.11%
EY 1.02 0.51 1.51 0.91 4.84 0.48 0.49 63.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.06 1.13 1.29 3.36 2.67 -47.72%

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