[SUNRISE] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -16.25%
YoY- 59.81%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,903 67,074 73,249 45,910 55,411 41,538 41,158 46.44%
PBT 14,942 11,903 14,626 11,057 12,662 11,480 11,379 19.93%
Tax -6,084 -5,087 -4,412 -3,586 -3,741 -3,476 -3,096 56.95%
NP 8,858 6,816 10,214 7,471 8,921 8,004 8,283 4.58%
-
NP to SH 8,858 6,816 10,214 7,471 8,921 8,004 8,283 4.58%
-
Tax Rate 40.72% 42.74% 30.17% 32.43% 29.55% 30.28% 27.21% -
Total Cost 64,045 60,258 63,035 38,439 46,490 33,534 32,875 56.04%
-
Net Worth 501,396 393,316 366,801 362,399 352,776 343,028 334,647 30.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 15,320 - - - - - - -
Div Payout % 172.96% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 501,396 393,316 366,801 362,399 352,776 343,028 334,647 30.96%
NOSH 278,553 223,475 188,103 185,845 184,699 184,423 184,888 31.45%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.15% 10.16% 13.94% 16.27% 16.10% 19.27% 20.12% -
ROE 1.77% 1.73% 2.78% 2.06% 2.53% 2.33% 2.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 26.17 30.01 38.94 24.70 30.00 22.52 22.26 11.40%
EPS 3.18 3.05 5.43 4.02 4.83 4.34 4.48 -20.44%
DPS 5.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.76 1.95 1.95 1.91 1.86 1.81 -0.36%
Adjusted Per Share Value based on latest NOSH - 185,845
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 14.71 13.54 14.78 9.27 11.18 8.38 8.31 46.38%
EPS 1.79 1.38 2.06 1.51 1.80 1.62 1.67 4.73%
DPS 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0119 0.7937 0.7402 0.7314 0.7119 0.6923 0.6753 30.97%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.80 2.92 2.01 1.41 1.34 1.11 0.00 -
P/RPS 10.70 9.73 5.16 5.71 4.47 4.93 0.00 -
P/EPS 88.05 95.74 37.02 35.07 27.74 25.58 0.00 -
EY 1.14 1.04 2.70 2.85 3.60 3.91 0.00 -
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.66 1.03 0.72 0.70 0.60 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 20/05/03 27/02/03 -
Price 1.65 2.75 2.50 1.68 1.46 1.18 1.14 -
P/RPS 6.30 9.16 6.42 6.80 4.87 5.24 5.12 14.84%
P/EPS 51.89 90.16 46.04 41.79 30.23 27.19 25.45 60.86%
EY 1.93 1.11 2.17 2.39 3.31 3.68 3.93 -37.78%
DY 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.56 1.28 0.86 0.76 0.63 0.63 28.74%

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