[SUNCRN] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
04-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 101.98%
YoY- 51.69%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN'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 20,928 20,404 19,681 22,114 26,210 22,112 20,363 1.84%
PBT 857 -785 393 1,606 808 644 1,137 -17.19%
Tax 185 386 310 -77 -51 0 -105 -
NP 1,042 -399 703 1,529 757 644 1,032 0.64%
-
NP to SH 1,042 -399 703 1,529 757 644 1,032 0.64%
-
Tax Rate -21.59% - -78.88% 4.79% 6.31% 0.00% 9.23% -
Total Cost 19,886 20,803 18,978 20,585 25,453 21,468 19,331 1.90%
-
Net Worth 75,483 75,686 75,613 75,015 73,244 74,244 53,074 26.49%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,861 - - - 2,063 -
Div Payout % - - 406.98% - - - 200.00% -
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 75,483 75,686 75,613 75,015 73,244 74,244 53,074 26.49%
NOSH 41,023 41,134 40,872 40,991 40,918 41,019 29,485 24.65%
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 4.98% -1.96% 3.57% 6.91% 2.89% 2.91% 5.07% -
ROE 1.38% -0.53% 0.93% 2.04% 1.03% 0.87% 1.94% -
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 51.01 49.60 48.15 53.95 64.05 53.91 69.06 -18.30%
EPS 2.54 -0.97 1.72 3.73 1.85 1.57 3.50 -19.25%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 1.84 1.84 1.85 1.83 1.79 1.81 1.80 1.47%
Adjusted Per Share Value based on latest NOSH - 40,991
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.48 53.12 51.24 57.57 68.23 57.57 53.01 1.84%
EPS 2.71 -1.04 1.83 3.98 1.97 1.68 2.69 0.49%
DPS 0.00 0.00 7.45 0.00 0.00 0.00 5.37 -
NAPS 1.9651 1.9704 1.9685 1.9529 1.9068 1.9329 1.3817 26.49%
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 31/12/02 -
Price 0.98 1.18 1.15 1.20 1.04 1.06 1.11 -
P/RPS 1.92 2.38 2.39 2.22 1.62 1.97 1.61 12.46%
P/EPS 38.58 -121.65 66.86 32.17 56.22 67.52 31.71 13.98%
EY 2.59 -0.82 1.50 3.11 1.78 1.48 3.15 -12.24%
DY 0.00 0.00 6.09 0.00 0.00 0.00 6.31 -
P/NAPS 0.53 0.64 0.62 0.66 0.58 0.59 0.62 -9.93%
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 20/08/04 18/05/04 26/02/04 04/02/04 21/08/03 26/05/03 27/02/03 -
Price 0.92 1.00 1.21 1.14 1.24 1.08 1.00 -
P/RPS 1.80 2.02 2.51 2.11 1.94 2.00 1.45 15.52%
P/EPS 36.22 -103.09 70.35 30.56 67.03 68.79 28.57 17.15%
EY 2.76 -0.97 1.42 3.27 1.49 1.45 3.50 -14.65%
DY 0.00 0.00 5.79 0.00 0.00 0.00 7.00 -
P/NAPS 0.50 0.54 0.65 0.62 0.69 0.60 0.56 -7.28%

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