[SUNCRN] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 439.87%
YoY- -24.78%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,269 26,201 24,718 27,912 28,497 29,786 31,491 -4.77%
PBT 2,173 -124 2,260 1,293 189 -642 3,967 -33.12%
Tax -313 -134 -176 413 127 168 -37 316.79%
NP 1,860 -258 2,084 1,706 316 -474 3,930 -39.35%
-
NP to SH 1,860 -258 2,084 1,706 316 -474 3,930 -39.35%
-
Tax Rate 14.40% - 7.79% -31.94% -67.20% - 0.93% -
Total Cost 27,409 26,459 22,634 26,206 28,181 30,260 27,561 -0.36%
-
Net Worth 92,590 93,780 92,121 89,595 87,412 87,853 88,015 3.44%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 2,047 - - - 2,046 -
Div Payout % - - 98.23% - - - 52.08% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,590 93,780 92,121 89,595 87,412 87,853 88,015 3.44%
NOSH 40,969 40,952 40,943 40,911 41,038 40,862 40,937 0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.35% -0.98% 8.43% 6.11% 1.11% -1.59% 12.48% -
ROE 2.01% -0.28% 2.26% 1.90% 0.36% -0.54% 4.47% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 71.44 63.98 60.37 68.23 69.44 72.89 76.92 -4.82%
EPS 4.54 -0.63 5.09 4.17 0.77 -1.16 9.60 -39.38%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.26 2.29 2.25 2.19 2.13 2.15 2.15 3.39%
Adjusted Per Share Value based on latest NOSH - 40,911
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 76.20 68.21 64.35 72.67 74.19 77.54 81.98 -4.77%
EPS 4.84 -0.67 5.43 4.44 0.82 -1.23 10.23 -39.36%
DPS 0.00 0.00 5.33 0.00 0.00 0.00 5.33 -
NAPS 2.4105 2.4415 2.3983 2.3325 2.2757 2.2871 2.2914 3.44%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.91 0.90 0.85 0.90 0.98 1.17 0.83 -
P/RPS 1.27 1.41 1.41 1.32 1.41 1.61 1.08 11.44%
P/EPS 20.04 -142.86 16.70 21.58 127.27 -100.86 8.65 75.35%
EY 4.99 -0.70 5.99 4.63 0.79 -0.99 11.57 -43.00%
DY 0.00 0.00 5.88 0.00 0.00 0.00 6.02 -
P/NAPS 0.40 0.39 0.38 0.41 0.46 0.54 0.39 1.70%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 17/05/07 14/02/07 23/11/06 29/08/06 16/05/06 17/02/06 -
Price 0.92 0.92 0.88 0.85 0.89 1.15 0.92 -
P/RPS 1.29 1.44 1.46 1.25 1.28 1.58 1.20 4.95%
P/EPS 20.26 -146.03 17.29 20.38 115.58 -99.14 9.58 64.98%
EY 4.93 -0.68 5.78 4.91 0.87 -1.01 10.43 -39.40%
DY 0.00 0.00 5.68 0.00 0.00 0.00 5.43 -
P/NAPS 0.41 0.40 0.39 0.39 0.42 0.53 0.43 -3.13%

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