[SUNWAY-] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -8.45%
YoY- -9.78%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 320,375 395,928 360,886 409,326 333,640 374,191 355,023 -6.61%
PBT 11,196 18,062 23,200 27,509 31,574 37,379 32,521 -50.84%
Tax -8,089 3,338 -6,833 -8,006 -10,270 -15,501 -14,206 -31.27%
NP 3,107 21,400 16,367 19,503 21,304 21,878 18,315 -69.32%
-
NP to SH 3,107 21,400 16,367 19,503 21,304 21,878 18,315 -69.32%
-
Tax Rate 72.25% -18.48% 29.45% 29.10% 32.53% 41.47% 43.68% -
Total Cost 317,268 374,528 344,519 389,823 312,336 352,313 336,708 -3.88%
-
Net Worth 466,050 506,700 475,845 397,367 362,168 300,717 275,535 41.91%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 16,171 - 19,091 - - - -
Div Payout % - 75.57% - 97.89% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 466,050 506,700 475,845 397,367 362,168 300,717 275,535 41.91%
NOSH 535,689 539,042 522,907 456,744 426,080 406,374 405,199 20.43%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.97% 5.41% 4.54% 4.76% 6.39% 5.85% 5.16% -
ROE 0.67% 4.22% 3.44% 4.91% 5.88% 7.28% 6.65% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 59.81 73.45 69.02 89.62 78.30 92.08 87.62 -22.45%
EPS 0.58 3.97 3.13 4.27 5.00 5.35 4.52 -74.52%
DPS 0.00 3.00 0.00 4.18 0.00 0.00 0.00 -
NAPS 0.87 0.94 0.91 0.87 0.85 0.74 0.68 17.83%
Adjusted Per Share Value based on latest NOSH - 456,744
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 54.97 67.93 61.92 70.23 57.25 64.20 60.92 -6.61%
EPS 0.53 3.67 2.81 3.35 3.66 3.75 3.14 -69.42%
DPS 0.00 2.77 0.00 3.28 0.00 0.00 0.00 -
NAPS 0.7997 0.8694 0.8165 0.6818 0.6214 0.516 0.4728 41.91%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 27/08/04 19/05/04 27/02/04 10/12/03 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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