[SUNSURIA] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -13.32%
YoY- 24.34%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 4,943 4,666 4,310 4,169 5,661 5,058 5,150 -2.69%
PBT 861 770 486 264 772 167 239 134.45%
Tax -202 -221 -230 398 -5 0 -14 489.79%
NP 659 549 256 662 767 167 225 104.30%
-
NP to SH 659 549 256 664 766 167 225 104.30%
-
Tax Rate 23.46% 28.70% 47.33% -150.76% 0.65% 0.00% 5.86% -
Total Cost 4,284 4,117 4,054 3,507 4,894 4,891 4,925 -8.85%
-
Net Worth 64,607 65,357 62,720 63,796 63,616 61,661 63,529 1.12%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 64,607 65,357 62,720 63,796 63,616 61,661 63,529 1.12%
NOSH 129,215 130,714 127,999 130,196 129,830 128,461 132,352 -1.58%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.33% 11.77% 5.94% 15.88% 13.55% 3.30% 4.37% -
ROE 1.02% 0.84% 0.41% 1.04% 1.20% 0.27% 0.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.83 3.57 3.37 3.20 4.36 3.94 3.89 -1.02%
EPS 0.51 0.42 0.20 0.51 0.59 0.13 0.17 107.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.49 0.49 0.49 0.48 0.48 2.75%
Adjusted Per Share Value based on latest NOSH - 130,196
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.55 0.52 0.48 0.46 0.63 0.56 0.57 -2.34%
EPS 0.07 0.06 0.03 0.07 0.09 0.02 0.03 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0727 0.0698 0.071 0.0708 0.0686 0.0707 1.12%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.75 0.52 0.65 0.57 0.50 0.66 0.70 -
P/RPS 19.61 14.57 19.30 17.80 11.47 16.76 17.99 5.90%
P/EPS 147.06 123.81 325.00 111.76 84.75 507.69 411.76 -49.56%
EY 0.68 0.81 0.31 0.89 1.18 0.20 0.24 99.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.04 1.33 1.16 1.02 1.38 1.46 1.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 18/08/09 25/05/09 24/02/09 12/11/08 27/08/08 -
Price 0.50 0.55 0.55 0.50 0.60 0.50 0.58 -
P/RPS 13.07 15.41 16.33 15.61 13.76 12.70 14.91 -8.38%
P/EPS 98.04 130.95 275.00 98.04 101.69 384.62 341.18 -56.35%
EY 1.02 0.76 0.36 1.02 0.98 0.26 0.29 130.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.10 1.12 1.02 1.22 1.04 1.21 -11.90%

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