[SUNRISE] QoQ Quarter Result on 30-Jun-2008 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 117.43%
YoY- 26.96%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 165,222 203,148 198,205 258,174 156,964 140,068 130,624 16.94%
PBT 42,709 66,644 42,787 55,511 30,178 29,838 85,589 -37.06%
Tax -12,173 -14,155 -12,695 -9,578 -10,715 -10,462 -10,446 10.72%
NP 30,536 52,489 30,092 45,933 19,463 19,376 75,143 -45.10%
-
NP to SH 30,566 52,324 30,158 44,869 20,636 19,376 75,165 -45.08%
-
Tax Rate 28.50% 21.24% 29.67% 17.25% 35.51% 35.06% 12.20% -
Total Cost 134,686 150,659 168,113 212,241 137,501 120,692 55,481 80.53%
-
Net Worth 932,437 876,965 819,047 759,805 860,287 699,447 688,403 22.39%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 932,437 876,965 819,047 759,805 860,287 699,447 688,403 22.39%
NOSH 498,629 489,925 473,437 449,589 544,485 434,439 430,251 10.32%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.48% 25.84% 15.18% 17.79% 12.40% 13.83% 57.53% -
ROE 3.28% 5.97% 3.68% 5.91% 2.40% 2.77% 10.92% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.14 41.47 41.87 57.42 28.83 32.24 30.36 6.00%
EPS 6.13 10.68 6.37 9.98 3.79 4.46 17.47 -50.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.79 1.73 1.69 1.58 1.61 1.60 10.94%
Adjusted Per Share Value based on latest NOSH - 449,589
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 33.34 41.00 40.00 52.10 31.68 28.27 26.36 16.93%
EPS 6.17 10.56 6.09 9.05 4.16 3.91 15.17 -45.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8817 1.7698 1.6529 1.5334 1.7361 1.4115 1.3893 22.39%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.99 1.43 1.44 1.69 2.18 3.20 3.50 -
P/RPS 2.99 3.45 3.44 2.94 7.56 9.93 11.53 -59.30%
P/EPS 16.15 13.39 22.61 16.93 57.52 71.75 20.03 -13.36%
EY 6.19 7.47 4.42 5.91 1.74 1.39 4.99 15.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.80 0.83 1.00 1.38 1.99 2.19 -61.13%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 07/05/09 04/02/09 27/11/08 28/08/08 21/05/08 24/01/08 23/10/07 -
Price 1.46 1.32 1.34 1.49 2.52 3.16 3.36 -
P/RPS 4.41 3.18 3.20 2.59 8.74 9.80 11.07 -45.82%
P/EPS 23.82 12.36 21.04 14.93 66.49 70.85 19.23 15.32%
EY 4.20 8.09 4.75 6.70 1.50 1.41 5.20 -13.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.77 0.88 1.59 1.96 2.10 -48.29%

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