[SUNSURIA] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 66.11%
YoY- 147.52%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 14,524 18,349 23,014 5,024 5,005 5,036 4,694 112.19%
PBT 1,147 2,213 3,172 607 468 613 366 114.00%
Tax -608 -950 -688 -107 -167 -166 -240 85.73%
NP 539 1,263 2,484 500 301 447 126 163.28%
-
NP to SH 539 1,262 2,316 500 301 447 126 163.28%
-
Tax Rate 53.01% 42.93% 21.69% 17.63% 35.68% 27.08% 65.57% -
Total Cost 13,985 17,086 20,530 4,524 4,704 4,589 4,568 110.69%
-
Net Worth 90,361 88,339 76,743 72,368 71,978 70,994 67,799 21.08%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 90,361 88,339 76,743 72,368 71,978 70,994 67,799 21.08%
NOSH 158,529 157,749 137,041 131,578 130,869 131,470 125,555 16.80%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.71% 6.88% 10.79% 9.95% 6.01% 8.88% 2.68% -
ROE 0.60% 1.43% 3.02% 0.69% 0.42% 0.63% 0.19% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.16 11.63 16.79 3.82 3.82 3.83 3.74 81.59%
EPS 0.34 0.80 1.69 0.38 0.23 0.34 0.09 142.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.56 0.55 0.55 0.54 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 131,578
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.62 2.05 2.57 0.56 0.56 0.56 0.52 113.16%
EPS 0.06 0.14 0.26 0.06 0.03 0.05 0.01 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1009 0.0986 0.0857 0.0808 0.0803 0.0792 0.0757 21.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.28 1.31 1.39 0.895 0.56 0.50 0.50 -
P/RPS 13.97 11.26 8.28 23.44 14.64 13.05 13.37 2.96%
P/EPS 376.47 163.75 82.25 235.53 243.48 147.06 498.24 -17.02%
EY 0.27 0.61 1.22 0.42 0.41 0.68 0.20 22.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.34 2.48 1.63 1.02 0.93 0.93 80.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 22/08/13 29/05/13 -
Price 1.30 1.28 1.55 1.55 0.89 0.50 0.50 -
P/RPS 14.19 11.00 9.23 40.59 23.27 13.05 13.37 4.04%
P/EPS 382.35 160.00 91.72 407.89 386.96 147.06 498.24 -16.16%
EY 0.26 0.63 1.09 0.25 0.26 0.68 0.20 19.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.29 2.77 2.82 1.62 0.93 0.93 81.71%

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