[SUNSURIA] QoQ Quarter Result on 31-Mar-2005 [#4]

Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -81.57%
YoY- -98.15%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 6,990 7,544 6,052 4,264 4,982 6,721 6,488 5.07%
PBT 120 -1,323 -1,309 -2,018 -1,391 -1,543 -1,641 -
Tax 2 0 -1 304 447 578 633 -97.82%
NP 122 -1,323 -1,310 -1,714 -944 -965 -1,008 -
-
NP to SH 122 -1,322 -1,310 -1,714 -944 -965 -1,008 -
-
Tax Rate -1.67% - - - - - - -
Total Cost 6,868 8,867 7,362 5,978 5,926 7,686 7,496 -5.65%
-
Net Worth 73,199 71,990 72,050 73,270 74,733 75,635 77,236 -3.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 73,199 71,990 72,050 73,270 74,733 75,635 77,236 -3.50%
NOSH 135,555 130,891 131,000 130,839 131,111 130,405 130,909 2.34%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.75% -17.54% -21.65% -40.20% -18.95% -14.36% -15.54% -
ROE 0.17% -1.84% -1.82% -2.34% -1.26% -1.28% -1.31% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 5.16 5.76 4.62 3.26 3.80 5.15 4.96 2.66%
EPS 0.09 -1.01 -1.00 -1.31 -0.72 -0.74 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.55 0.56 0.57 0.58 0.59 -5.71%
Adjusted Per Share Value based on latest NOSH - 130,839
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 0.78 0.84 0.68 0.48 0.56 0.75 0.72 5.46%
EPS 0.01 -0.15 -0.15 -0.19 -0.11 -0.11 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0804 0.0804 0.0818 0.0834 0.0844 0.0862 -3.50%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.86 0.94 0.95 1.27 1.74 1.50 1.78 -
P/RPS 16.68 16.31 20.56 38.97 45.79 29.10 35.92 -39.94%
P/EPS 955.56 -93.07 -95.00 -96.95 -241.67 -202.70 -231.17 -
EY 0.10 -1.07 -1.05 -1.03 -0.41 -0.49 -0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.71 1.73 2.27 3.05 2.59 3.02 -34.72%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 24/11/05 25/08/05 26/05/05 28/02/05 26/11/04 25/08/04 -
Price 0.83 0.86 1.00 0.84 1.53 2.39 1.65 -
P/RPS 16.10 14.92 21.65 25.78 40.26 46.37 33.29 -38.30%
P/EPS 922.22 -85.15 -100.00 -64.12 -212.50 -322.97 -214.29 -
EY 0.11 -1.17 -1.00 -1.56 -0.47 -0.31 -0.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.56 1.82 1.50 2.68 4.12 2.80 -32.79%

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