[SUNSURIA] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
02-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 363.2%
YoY- 1738.1%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 23,157 14,524 18,349 23,014 5,024 5,005 5,036 175.75%
PBT 1,949 1,147 2,213 3,172 607 468 613 115.76%
Tax -774 -608 -950 -688 -107 -167 -166 178.31%
NP 1,175 539 1,263 2,484 500 301 447 90.13%
-
NP to SH 1,173 539 1,262 2,316 500 301 447 89.91%
-
Tax Rate 39.71% 53.01% 42.93% 21.69% 17.63% 35.68% 27.08% -
Total Cost 21,982 13,985 17,086 20,530 4,524 4,704 4,589 183.35%
-
Net Worth 90,352 90,361 88,339 76,743 72,368 71,978 70,994 17.38%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 90,352 90,361 88,339 76,743 72,368 71,978 70,994 17.38%
NOSH 158,513 158,529 157,749 137,041 131,578 130,869 131,470 13.24%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.07% 3.71% 6.88% 10.79% 9.95% 6.01% 8.88% -
ROE 1.30% 0.60% 1.43% 3.02% 0.69% 0.42% 0.63% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 14.61 9.16 11.63 16.79 3.82 3.82 3.83 143.54%
EPS 0.74 0.34 0.80 1.69 0.38 0.23 0.34 67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.57 0.56 0.56 0.55 0.55 0.54 3.66%
Adjusted Per Share Value based on latest NOSH - 137,041
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.58 1.62 2.04 2.56 0.56 0.56 0.56 176.10%
EPS 0.13 0.06 0.14 0.26 0.06 0.03 0.05 88.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1005 0.1006 0.0983 0.0854 0.0805 0.0801 0.079 17.35%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.31 1.28 1.31 1.39 0.895 0.56 0.50 -
P/RPS 8.97 13.97 11.26 8.28 23.44 14.64 13.05 -22.06%
P/EPS 177.03 376.47 163.75 82.25 235.53 243.48 147.06 13.12%
EY 0.56 0.27 0.61 1.22 0.42 0.41 0.68 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.25 2.34 2.48 1.63 1.02 0.93 82.57%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 17/02/15 24/11/14 12/08/14 02/05/14 28/02/14 25/11/13 22/08/13 -
Price 1.52 1.30 1.28 1.55 1.55 0.89 0.50 -
P/RPS 10.40 14.19 11.00 9.23 40.59 23.27 13.05 -14.00%
P/EPS 205.41 382.35 160.00 91.72 407.89 386.96 147.06 24.87%
EY 0.49 0.26 0.63 1.09 0.25 0.26 0.68 -19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.28 2.29 2.77 2.82 1.62 0.93 101.61%

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