[SUNCRN] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -37.6%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 19,681 22,114 26,210 22,112 20,363 21,148 18,052 5.91%
PBT 393 1,606 808 644 1,137 973 1,022 -47.02%
Tax 310 -77 -51 0 -105 35 -82 -
NP 703 1,529 757 644 1,032 1,008 940 -17.56%
-
NP to SH 703 1,529 757 644 1,032 1,008 940 -17.56%
-
Tax Rate -78.88% 4.79% 6.31% 0.00% 9.23% -3.60% 8.02% -
Total Cost 18,978 20,585 25,453 21,468 19,331 20,140 17,112 7.12%
-
Net Worth 75,613 75,015 73,244 74,244 53,074 49,236 48,958 33.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,861 - - - 2,063 - - -
Div Payout % 406.98% - - - 200.00% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 75,613 75,015 73,244 74,244 53,074 49,236 48,958 33.50%
NOSH 40,872 40,991 40,918 41,019 29,485 19,384 19,583 63.09%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.57% 6.91% 2.89% 2.91% 5.07% 4.77% 5.21% -
ROE 0.93% 2.04% 1.03% 0.87% 1.94% 2.05% 1.92% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 48.15 53.95 64.05 53.91 69.06 109.10 92.18 -35.06%
EPS 1.72 3.73 1.85 1.57 3.50 5.20 4.80 -49.45%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.85 1.83 1.79 1.81 1.80 2.54 2.50 -18.14%
Adjusted Per Share Value based on latest NOSH - 41,019
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 51.24 57.57 68.23 57.57 53.01 55.06 47.00 5.91%
EPS 1.83 3.98 1.97 1.68 2.69 2.62 2.45 -17.63%
DPS 7.45 0.00 0.00 0.00 5.37 0.00 0.00 -
NAPS 1.9685 1.9529 1.9068 1.9329 1.3817 1.2818 1.2746 33.50%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.15 1.20 1.04 1.06 1.11 1.10 2.00 -
P/RPS 2.39 2.22 1.62 1.97 1.61 1.01 2.17 6.63%
P/EPS 66.86 32.17 56.22 67.52 31.71 21.15 41.67 36.93%
EY 1.50 3.11 1.78 1.48 3.15 4.73 2.40 -26.83%
DY 6.09 0.00 0.00 0.00 6.31 0.00 0.00 -
P/NAPS 0.62 0.66 0.58 0.59 0.62 0.43 0.80 -15.58%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 04/02/04 21/08/03 26/05/03 27/02/03 21/11/02 29/08/02 -
Price 1.21 1.14 1.24 1.08 1.00 1.10 1.90 -
P/RPS 2.51 2.11 1.94 2.00 1.45 1.01 2.06 14.03%
P/EPS 70.35 30.56 67.03 68.79 28.57 21.15 39.58 46.57%
EY 1.42 3.27 1.49 1.45 3.50 4.73 2.53 -31.88%
DY 5.79 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 0.65 0.62 0.69 0.60 0.56 0.43 0.76 -9.87%

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