[SUNRISE] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -33.27%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 67,808 93,006 72,903 67,074 73,249 45,910 55,411 14.33%
PBT 34,187 31,005 14,942 11,903 14,626 11,057 12,662 93.31%
Tax -10,081 -8,955 -6,084 -5,087 -4,412 -3,586 -3,741 93.06%
NP 24,106 22,050 8,858 6,816 10,214 7,471 8,921 93.41%
-
NP to SH 24,106 22,050 8,858 6,816 10,214 7,471 8,921 93.41%
-
Tax Rate 29.49% 28.88% 40.72% 42.74% 30.17% 32.43% 29.55% -
Total Cost 43,702 70,956 64,045 60,258 63,035 38,439 46,490 -4.02%
-
Net Worth 502,384 480,630 501,396 393,316 366,801 362,399 352,776 26.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 15,320 - - - - -
Div Payout % - - 172.96% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 502,384 480,630 501,396 393,316 366,801 362,399 352,776 26.44%
NOSH 422,171 421,606 278,553 223,475 188,103 185,845 184,699 73.08%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 35.55% 23.71% 12.15% 10.16% 13.94% 16.27% 16.10% -
ROE 4.80% 4.59% 1.77% 1.73% 2.78% 2.06% 2.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 16.06 22.06 26.17 30.01 38.94 24.70 30.00 -33.94%
EPS 5.71 5.23 3.18 3.05 5.43 4.02 4.83 11.74%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.80 1.76 1.95 1.95 1.91 -26.94%
Adjusted Per Share Value based on latest NOSH - 223,475
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.68 18.77 14.71 13.54 14.78 9.27 11.18 14.33%
EPS 4.86 4.45 1.79 1.38 2.06 1.51 1.80 93.31%
DPS 0.00 0.00 3.09 0.00 0.00 0.00 0.00 -
NAPS 1.0139 0.97 1.0119 0.7937 0.7402 0.7314 0.7119 26.44%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.71 1.74 2.80 2.92 2.01 1.41 1.34 -
P/RPS 10.65 7.89 10.70 9.73 5.16 5.71 4.47 77.91%
P/EPS 29.95 33.27 88.05 95.74 37.02 35.07 27.74 5.21%
EY 3.34 3.01 1.14 1.04 2.70 2.85 3.60 -4.85%
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.53 1.56 1.66 1.03 0.72 0.70 61.39%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 27/01/05 28/10/04 26/08/04 10/05/04 06/02/04 27/10/03 27/08/03 -
Price 1.75 1.69 1.65 2.75 2.50 1.68 1.46 -
P/RPS 10.90 7.66 6.30 9.16 6.42 6.80 4.87 70.68%
P/EPS 30.65 32.31 51.89 90.16 46.04 41.79 30.23 0.91%
EY 3.26 3.09 1.93 1.11 2.17 2.39 3.31 -1.00%
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.48 0.92 1.56 1.28 0.86 0.76 54.92%

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