[SUNCRN] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 113.13%
YoY- 377.81%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 34,618 28,310 27,173 26,193 26,162 20,928 20,404 42.20%
PBT 2,372 1,152 1,780 3,917 1,644 857 -785 -
Tax -104 96 -100 -558 -68 185 386 -
NP 2,268 1,248 1,680 3,359 1,576 1,042 -399 -
-
NP to SH 2,268 1,248 1,680 3,359 1,576 1,042 -399 -
-
Tax Rate 4.38% -8.33% 5.62% 14.25% 4.14% -21.59% - -
Total Cost 32,350 27,062 25,493 22,834 24,586 19,886 20,803 34.18%
-
Net Worth 83,924 81,836 82,770 81,107 76,548 75,483 75,686 7.12%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 1,228 122 - - -
Div Payout % - - - 36.59% 7.79% - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 83,924 81,836 82,770 81,107 76,548 75,483 75,686 7.12%
NOSH 40,938 40,918 40,975 40,963 40,935 41,023 41,134 -0.31%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.55% 4.41% 6.18% 12.82% 6.02% 4.98% -1.96% -
ROE 2.70% 1.53% 2.03% 4.14% 2.06% 1.38% -0.53% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 84.56 69.19 66.32 63.94 63.91 51.01 49.60 42.66%
EPS 5.54 3.05 4.10 8.20 3.85 2.54 -0.97 -
DPS 0.00 0.00 0.00 3.00 0.30 0.00 0.00 -
NAPS 2.05 2.00 2.02 1.98 1.87 1.84 1.84 7.46%
Adjusted Per Share Value based on latest NOSH - 40,963
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 90.12 73.70 70.74 68.19 68.11 54.48 53.12 42.20%
EPS 5.90 3.25 4.37 8.74 4.10 2.71 -1.04 -
DPS 0.00 0.00 0.00 3.20 0.32 0.00 0.00 -
NAPS 2.1849 2.1305 2.1548 2.1115 1.9928 1.9651 1.9704 7.12%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.85 0.88 1.01 0.96 1.00 0.98 1.18 -
P/RPS 1.01 1.27 1.52 1.50 1.56 1.92 2.38 -43.49%
P/EPS 15.34 28.85 24.63 11.71 25.97 38.58 -121.65 -
EY 6.52 3.47 4.06 8.54 3.85 2.59 -0.82 -
DY 0.00 0.00 0.00 3.13 0.30 0.00 0.00 -
P/NAPS 0.41 0.44 0.50 0.48 0.53 0.53 0.64 -25.66%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 15/11/05 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 18/05/04 -
Price 0.80 0.90 0.91 0.88 0.94 0.92 1.00 -
P/RPS 0.95 1.30 1.37 1.38 1.47 1.80 2.02 -39.49%
P/EPS 14.44 29.51 22.20 10.73 24.42 36.22 -103.09 -
EY 6.93 3.39 4.51 9.32 4.10 2.76 -0.97 -
DY 0.00 0.00 0.00 3.41 0.32 0.00 0.00 -
P/NAPS 0.39 0.45 0.45 0.44 0.50 0.50 0.54 -19.48%

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