[SUNCRN] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
16-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -112.06%
YoY- -128.21%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 24,718 27,912 28,497 29,786 31,491 34,618 28,310 -8.62%
PBT 2,260 1,293 189 -642 3,967 2,372 1,152 56.52%
Tax -176 413 127 168 -37 -104 96 -
NP 2,084 1,706 316 -474 3,930 2,268 1,248 40.62%
-
NP to SH 2,084 1,706 316 -474 3,930 2,268 1,248 40.62%
-
Tax Rate 7.79% -31.94% -67.20% - 0.93% 4.38% -8.33% -
Total Cost 22,634 26,206 28,181 30,260 27,561 32,350 27,062 -11.20%
-
Net Worth 92,121 89,595 87,412 87,853 88,015 83,924 81,836 8.18%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 2,047 - - - 2,046 - - -
Div Payout % 98.23% - - - 52.08% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 92,121 89,595 87,412 87,853 88,015 83,924 81,836 8.18%
NOSH 40,943 40,911 41,038 40,862 40,937 40,938 40,918 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.43% 6.11% 1.11% -1.59% 12.48% 6.55% 4.41% -
ROE 2.26% 1.90% 0.36% -0.54% 4.47% 2.70% 1.53% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.37 68.23 69.44 72.89 76.92 84.56 69.19 -8.66%
EPS 5.09 4.17 0.77 -1.16 9.60 5.54 3.05 40.56%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.25 2.19 2.13 2.15 2.15 2.05 2.00 8.14%
Adjusted Per Share Value based on latest NOSH - 40,862
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 64.35 72.67 74.19 77.54 81.98 90.12 73.70 -8.62%
EPS 5.43 4.44 0.82 -1.23 10.23 5.90 3.25 40.67%
DPS 5.33 0.00 0.00 0.00 5.33 0.00 0.00 -
NAPS 2.3983 2.3325 2.2757 2.2871 2.2914 2.1849 2.1305 8.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.85 0.90 0.98 1.17 0.83 0.85 0.88 -
P/RPS 1.41 1.32 1.41 1.61 1.08 1.01 1.27 7.19%
P/EPS 16.70 21.58 127.27 -100.86 8.65 15.34 28.85 -30.47%
EY 5.99 4.63 0.79 -0.99 11.57 6.52 3.47 43.75%
DY 5.88 0.00 0.00 0.00 6.02 0.00 0.00 -
P/NAPS 0.38 0.41 0.46 0.54 0.39 0.41 0.44 -9.28%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 23/11/06 29/08/06 16/05/06 17/02/06 15/11/05 18/08/05 -
Price 0.88 0.85 0.89 1.15 0.92 0.80 0.90 -
P/RPS 1.46 1.25 1.28 1.58 1.20 0.95 1.30 8.02%
P/EPS 17.29 20.38 115.58 -99.14 9.58 14.44 29.51 -29.91%
EY 5.78 4.91 0.87 -1.01 10.43 6.93 3.39 42.58%
DY 5.68 0.00 0.00 0.00 5.43 0.00 0.00 -
P/NAPS 0.39 0.39 0.42 0.53 0.43 0.39 0.45 -9.07%

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