[SUNCRN] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -49.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 31,491 34,618 28,310 27,173 26,193 26,162 20,928 31.21%
PBT 3,967 2,372 1,152 1,780 3,917 1,644 857 176.97%
Tax -37 -104 96 -100 -558 -68 185 -
NP 3,930 2,268 1,248 1,680 3,359 1,576 1,042 141.71%
-
NP to SH 3,930 2,268 1,248 1,680 3,359 1,576 1,042 141.71%
-
Tax Rate 0.93% 4.38% -8.33% 5.62% 14.25% 4.14% -21.59% -
Total Cost 27,561 32,350 27,062 25,493 22,834 24,586 19,886 24.23%
-
Net Worth 88,015 83,924 81,836 82,770 81,107 76,548 75,483 10.75%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,046 - - - 1,228 122 - -
Div Payout % 52.08% - - - 36.59% 7.79% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 88,015 83,924 81,836 82,770 81,107 76,548 75,483 10.75%
NOSH 40,937 40,938 40,918 40,975 40,963 40,935 41,023 -0.13%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.48% 6.55% 4.41% 6.18% 12.82% 6.02% 4.98% -
ROE 4.47% 2.70% 1.53% 2.03% 4.14% 2.06% 1.38% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 76.92 84.56 69.19 66.32 63.94 63.91 51.01 31.40%
EPS 9.60 5.54 3.05 4.10 8.20 3.85 2.54 142.05%
DPS 5.00 0.00 0.00 0.00 3.00 0.30 0.00 -
NAPS 2.15 2.05 2.00 2.02 1.98 1.87 1.84 10.90%
Adjusted Per Share Value based on latest NOSH - 40,975
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 81.98 90.12 73.70 70.74 68.19 68.11 54.48 31.21%
EPS 10.23 5.90 3.25 4.37 8.74 4.10 2.71 141.85%
DPS 5.33 0.00 0.00 0.00 3.20 0.32 0.00 -
NAPS 2.2914 2.1849 2.1305 2.1548 2.1115 1.9928 1.9651 10.75%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.83 0.85 0.88 1.01 0.96 1.00 0.98 -
P/RPS 1.08 1.01 1.27 1.52 1.50 1.56 1.92 -31.78%
P/EPS 8.65 15.34 28.85 24.63 11.71 25.97 38.58 -62.99%
EY 11.57 6.52 3.47 4.06 8.54 3.85 2.59 170.50%
DY 6.02 0.00 0.00 0.00 3.13 0.30 0.00 -
P/NAPS 0.39 0.41 0.44 0.50 0.48 0.53 0.53 -18.44%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/02/06 15/11/05 18/08/05 16/05/05 21/02/05 02/11/04 20/08/04 -
Price 0.92 0.80 0.90 0.91 0.88 0.94 0.92 -
P/RPS 1.20 0.95 1.30 1.37 1.38 1.47 1.80 -23.62%
P/EPS 9.58 14.44 29.51 22.20 10.73 24.42 36.22 -58.69%
EY 10.43 6.93 3.39 4.51 9.32 4.10 2.76 142.02%
DY 5.43 0.00 0.00 0.00 3.41 0.32 0.00 -
P/NAPS 0.43 0.39 0.45 0.45 0.44 0.50 0.50 -9.54%

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