[SUNCRN] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 820.93%
YoY- 488.61%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 34,530 30,069 30,984 29,269 26,201 24,718 27,912 15.22%
PBT 2,001 3,396 1,653 2,173 -124 2,260 1,293 33.75%
Tax -573 -322 -330 -313 -134 -176 413 -
NP 1,428 3,074 1,323 1,860 -258 2,084 1,706 -11.17%
-
NP to SH 1,428 3,074 1,323 1,860 -258 2,084 1,706 -11.17%
-
Tax Rate 28.64% 9.48% 19.96% 14.40% - 7.79% -31.94% -
Total Cost 33,102 26,995 29,661 27,409 26,459 22,634 26,206 16.83%
-
Net Worth 98,200 97,012 93,797 92,590 93,780 92,121 89,595 6.29%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 2,865 - - - 2,047 - -
Div Payout % - 93.21% - - - 98.23% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 98,200 97,012 93,797 92,590 93,780 92,121 89,595 6.29%
NOSH 40,916 40,933 40,959 40,969 40,952 40,943 40,911 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.14% 10.22% 4.27% 6.35% -0.98% 8.43% 6.11% -
ROE 1.45% 3.17% 1.41% 2.01% -0.28% 2.26% 1.90% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 84.39 73.46 75.64 71.44 63.98 60.37 68.23 15.20%
EPS 3.49 7.51 3.23 4.54 -0.63 5.09 4.17 -11.18%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.40 2.37 2.29 2.26 2.29 2.25 2.19 6.28%
Adjusted Per Share Value based on latest NOSH - 40,969
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 89.89 78.28 80.66 76.20 68.21 64.35 72.67 15.21%
EPS 3.72 8.00 3.44 4.84 -0.67 5.43 4.44 -11.11%
DPS 0.00 7.46 0.00 0.00 0.00 5.33 0.00 -
NAPS 2.5565 2.5256 2.4419 2.4105 2.4415 2.3983 2.3325 6.29%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.92 0.89 0.89 0.91 0.90 0.85 0.90 -
P/RPS 1.09 1.21 1.18 1.27 1.41 1.41 1.32 -11.97%
P/EPS 26.36 11.85 27.55 20.04 -142.86 16.70 21.58 14.25%
EY 3.79 8.44 3.63 4.99 -0.70 5.99 4.63 -12.48%
DY 0.00 7.87 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.38 0.38 0.39 0.40 0.39 0.38 0.41 -4.93%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 17/06/08 15/02/08 27/11/07 28/08/07 17/05/07 14/02/07 23/11/06 -
Price 0.91 0.89 0.81 0.92 0.92 0.88 0.85 -
P/RPS 1.08 1.21 1.07 1.29 1.44 1.46 1.25 -9.27%
P/EPS 26.07 11.85 25.08 20.26 -146.03 17.29 20.38 17.82%
EY 3.84 8.44 3.99 4.93 -0.68 5.78 4.91 -15.10%
DY 0.00 7.87 0.00 0.00 0.00 5.68 0.00 -
P/NAPS 0.38 0.38 0.35 0.41 0.40 0.39 0.39 -1.71%

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