[SUNCRN] QoQ Quarter Result on 31-Mar-2004 [#1]

Announcement Date
18-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -156.76%
YoY- -171.51%
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 26,193 26,162 20,928 20,404 19,681 22,114 26,210 -0.04%
PBT 3,917 1,644 857 -785 393 1,606 808 185.06%
Tax -558 -68 185 386 310 -77 -51 389.28%
NP 3,359 1,576 1,042 -399 703 1,529 757 168.81%
-
NP to SH 3,359 1,576 1,042 -399 703 1,529 757 168.81%
-
Tax Rate 14.25% 4.14% -21.59% - -78.88% 4.79% 6.31% -
Total Cost 22,834 24,586 19,886 20,803 18,978 20,585 25,453 -6.95%
-
Net Worth 81,107 76,548 75,483 75,686 75,613 75,015 73,244 7.00%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,228 122 - - 2,861 - - -
Div Payout % 36.59% 7.79% - - 406.98% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 81,107 76,548 75,483 75,686 75,613 75,015 73,244 7.00%
NOSH 40,963 40,935 41,023 41,134 40,872 40,991 40,918 0.07%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 12.82% 6.02% 4.98% -1.96% 3.57% 6.91% 2.89% -
ROE 4.14% 2.06% 1.38% -0.53% 0.93% 2.04% 1.03% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 63.94 63.91 51.01 49.60 48.15 53.95 64.05 -0.11%
EPS 8.20 3.85 2.54 -0.97 1.72 3.73 1.85 168.61%
DPS 3.00 0.30 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.98 1.87 1.84 1.84 1.85 1.83 1.79 6.92%
Adjusted Per Share Value based on latest NOSH - 41,134
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 68.19 68.11 54.48 53.12 51.24 57.57 68.23 -0.03%
EPS 8.74 4.10 2.71 -1.04 1.83 3.98 1.97 168.78%
DPS 3.20 0.32 0.00 0.00 7.45 0.00 0.00 -
NAPS 2.1115 1.9928 1.9651 1.9704 1.9685 1.9529 1.9068 7.00%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.96 1.00 0.98 1.18 1.15 1.20 1.04 -
P/RPS 1.50 1.56 1.92 2.38 2.39 2.22 1.62 -4.97%
P/EPS 11.71 25.97 38.58 -121.65 66.86 32.17 56.22 -64.69%
EY 8.54 3.85 2.59 -0.82 1.50 3.11 1.78 183.11%
DY 3.13 0.30 0.00 0.00 6.09 0.00 0.00 -
P/NAPS 0.48 0.53 0.53 0.64 0.62 0.66 0.58 -11.80%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 21/02/05 02/11/04 20/08/04 18/05/04 26/02/04 04/02/04 21/08/03 -
Price 0.88 0.94 0.92 1.00 1.21 1.14 1.24 -
P/RPS 1.38 1.47 1.80 2.02 2.51 2.11 1.94 -20.23%
P/EPS 10.73 24.42 36.22 -103.09 70.35 30.56 67.03 -70.35%
EY 9.32 4.10 2.76 -0.97 1.42 3.27 1.49 237.60%
DY 3.41 0.32 0.00 0.00 5.79 0.00 0.00 -
P/NAPS 0.44 0.50 0.50 0.54 0.65 0.62 0.69 -25.81%

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