[SUNCRN] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 68.46%
YoY- 382.05%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 22,112 20,363 21,148 18,052 16,845 17,200 18,783 11.50%
PBT 644 1,137 973 1,022 603 739 543 12.05%
Tax 0 -105 35 -82 -45 232 -259 -
NP 644 1,032 1,008 940 558 971 284 72.68%
-
NP to SH 644 1,032 1,008 940 558 971 284 72.68%
-
Tax Rate 0.00% 9.23% -3.60% 8.02% 7.46% -31.39% 47.70% -
Total Cost 21,468 19,331 20,140 17,112 16,287 16,229 18,499 10.44%
-
Net Worth 74,244 53,074 49,236 48,958 46,948 46,802 45,440 38.76%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 2,063 - - - - - -
Div Payout % - 200.00% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 74,244 53,074 49,236 48,958 46,948 46,802 45,440 38.76%
NOSH 41,019 29,485 19,384 19,583 19,241 19,420 18,933 67.51%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.91% 5.07% 4.77% 5.21% 3.31% 5.65% 1.51% -
ROE 0.87% 1.94% 2.05% 1.92% 1.19% 2.07% 0.63% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 53.91 69.06 109.10 92.18 87.55 88.57 99.21 -33.43%
EPS 1.57 3.50 5.20 4.80 2.90 5.00 1.50 3.09%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 2.54 2.50 2.44 2.41 2.40 -17.16%
Adjusted Per Share Value based on latest NOSH - 19,583
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 57.57 53.01 55.06 47.00 43.85 44.78 48.90 11.50%
EPS 1.68 2.69 2.62 2.45 1.45 2.53 0.74 72.82%
DPS 0.00 5.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9329 1.3817 1.2818 1.2746 1.2223 1.2184 1.183 38.76%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.06 1.11 1.10 2.00 2.33 2.88 2.18 -
P/RPS 1.97 1.61 1.01 2.17 2.66 3.25 2.20 -7.10%
P/EPS 67.52 31.71 21.15 41.67 80.34 57.60 145.33 -40.04%
EY 1.48 3.15 4.73 2.40 1.24 1.74 0.69 66.39%
DY 0.00 6.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.43 0.80 0.95 1.20 0.91 -25.10%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 27/02/03 21/11/02 29/08/02 28/05/02 28/02/02 27/11/01 -
Price 1.08 1.00 1.10 1.90 2.58 2.21 2.22 -
P/RPS 2.00 1.45 1.01 2.06 2.95 2.50 2.24 -7.28%
P/EPS 68.79 28.57 21.15 39.58 88.97 44.20 148.00 -40.02%
EY 1.45 3.50 4.73 2.53 1.12 2.26 0.68 65.74%
DY 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.56 0.43 0.76 1.06 0.92 0.92 -24.81%

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