[SUNRISE] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 77.18%
YoY- -0.44%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 45,910 55,411 41,538 41,158 36,170 53,172 51,102 -6.88%
PBT 11,057 12,662 11,480 11,379 6,801 15,666 10,203 5.49%
Tax -3,586 -3,741 -3,476 -3,096 -2,126 -5,958 -5,911 -28.31%
NP 7,471 8,921 8,004 8,283 4,675 9,708 4,292 44.65%
-
NP to SH 7,471 8,921 8,004 8,283 4,675 9,708 4,292 44.65%
-
Tax Rate 32.43% 29.55% 30.28% 27.21% 31.26% 38.03% 57.93% -
Total Cost 38,439 46,490 33,534 32,875 31,495 43,464 46,810 -12.29%
-
Net Worth 362,399 352,776 343,028 334,647 333,139 327,256 315,108 9.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 362,399 352,776 343,028 334,647 333,139 327,256 315,108 9.76%
NOSH 185,845 184,699 184,423 184,888 184,055 182,824 181,097 1.73%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 16.27% 16.10% 19.27% 20.12% 12.93% 18.26% 8.40% -
ROE 2.06% 2.53% 2.33% 2.48% 1.40% 2.97% 1.36% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 24.70 30.00 22.52 22.26 19.65 29.08 28.22 -8.49%
EPS 4.02 4.83 4.34 4.48 2.54 5.31 2.37 42.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 1.91 1.86 1.81 1.81 1.79 1.74 7.88%
Adjusted Per Share Value based on latest NOSH - 184,888
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.27 11.18 8.38 8.31 7.30 10.73 10.31 -6.83%
EPS 1.51 1.80 1.62 1.67 0.94 1.96 0.87 44.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7314 0.7119 0.6923 0.6753 0.6723 0.6604 0.6359 9.76%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 1.41 1.34 1.11 0.00 0.00 0.00 0.00 -
P/RPS 5.71 4.47 4.93 0.00 0.00 0.00 0.00 -
P/EPS 35.07 27.74 25.58 0.00 0.00 0.00 0.00 -
EY 2.85 3.60 3.91 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 0.72 0.70 0.60 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/10/03 27/08/03 20/05/03 27/02/03 18/11/02 22/08/02 28/05/02 -
Price 1.68 1.46 1.18 1.14 0.00 0.00 0.00 -
P/RPS 6.80 4.87 5.24 5.12 0.00 0.00 0.00 -
P/EPS 41.79 30.23 27.19 25.45 0.00 0.00 0.00 -
EY 2.39 3.31 3.68 3.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.63 0.63 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