[SUNCRN] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 73.28%
YoY- 17.0%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 27,912 28,497 29,786 31,491 34,618 28,310 27,173 1.80%
PBT 1,293 189 -642 3,967 2,372 1,152 1,780 -19.17%
Tax 413 127 168 -37 -104 96 -100 -
NP 1,706 316 -474 3,930 2,268 1,248 1,680 1.02%
-
NP to SH 1,706 316 -474 3,930 2,268 1,248 1,680 1.02%
-
Tax Rate -31.94% -67.20% - 0.93% 4.38% -8.33% 5.62% -
Total Cost 26,206 28,181 30,260 27,561 32,350 27,062 25,493 1.85%
-
Net Worth 89,595 87,412 87,853 88,015 83,924 81,836 82,770 5.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,046 - - - -
Div Payout % - - - 52.08% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 89,595 87,412 87,853 88,015 83,924 81,836 82,770 5.41%
NOSH 40,911 41,038 40,862 40,937 40,938 40,918 40,975 -0.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.11% 1.11% -1.59% 12.48% 6.55% 4.41% 6.18% -
ROE 1.90% 0.36% -0.54% 4.47% 2.70% 1.53% 2.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 68.23 69.44 72.89 76.92 84.56 69.19 66.32 1.90%
EPS 4.17 0.77 -1.16 9.60 5.54 3.05 4.10 1.13%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.19 2.13 2.15 2.15 2.05 2.00 2.02 5.52%
Adjusted Per Share Value based on latest NOSH - 40,937
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 72.67 74.19 77.54 81.98 90.12 73.70 70.74 1.80%
EPS 4.44 0.82 -1.23 10.23 5.90 3.25 4.37 1.06%
DPS 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
NAPS 2.3325 2.2757 2.2871 2.2914 2.1849 2.1305 2.1548 5.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.90 0.98 1.17 0.83 0.85 0.88 1.01 -
P/RPS 1.32 1.41 1.61 1.08 1.01 1.27 1.52 -8.96%
P/EPS 21.58 127.27 -100.86 8.65 15.34 28.85 24.63 -8.42%
EY 4.63 0.79 -0.99 11.57 6.52 3.47 4.06 9.14%
DY 0.00 0.00 0.00 6.02 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.54 0.39 0.41 0.44 0.50 -12.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 29/08/06 16/05/06 17/02/06 15/11/05 18/08/05 16/05/05 -
Price 0.85 0.89 1.15 0.92 0.80 0.90 0.91 -
P/RPS 1.25 1.28 1.58 1.20 0.95 1.30 1.37 -5.92%
P/EPS 20.38 115.58 -99.14 9.58 14.44 29.51 22.20 -5.53%
EY 4.91 0.87 -1.01 10.43 6.93 3.39 4.51 5.82%
DY 0.00 0.00 0.00 5.43 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.53 0.43 0.39 0.45 0.45 -9.09%

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