[SUNZEN] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 95.37%
YoY- 62.93%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 214,403 143,567 77,699 40,013 34,892 33,181 32,244 253.20%
PBT 5,675 3,545 1,814 -454 -2,709 -2,392 -1,892 -
Tax 50 496 391 394 5 -49 -62 -
NP 5,725 4,041 2,205 -60 -2,704 -2,441 -1,954 -
-
NP to SH 5,568 3,950 2,117 -129 -2,784 -2,507 -1,968 -
-
Tax Rate -0.88% -13.99% -21.55% - - - - -
Total Cost 208,678 139,526 75,494 40,073 37,596 35,622 34,198 233.55%
-
Net Worth 101,966 99,716 100,486 89,722 80,616 72,199 61,349 40.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,456 - - - - - - -
Div Payout % 26.16% - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 101,966 99,716 100,486 89,722 80,616 72,199 61,349 40.26%
NOSH 485,555 474,838 479,124 479,124 479,124 360,999 306,749 35.78%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.67% 2.81% 2.84% -0.15% -7.75% -7.36% -6.06% -
ROE 5.46% 3.96% 2.11% -0.14% -3.45% -3.47% -3.21% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.16 30.23 16.24 8.92 8.66 9.19 10.51 160.15%
EPS 1.15 0.83 0.44 -0.03 -0.69 -0.69 -0.64 -
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.21 0.20 0.20 0.20 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 479,124
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 26.73 17.90 9.69 4.99 4.35 4.14 4.02 253.19%
EPS 0.69 0.49 0.26 -0.02 -0.35 -0.31 -0.25 -
DPS 0.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.1243 0.1253 0.1119 0.1005 0.09 0.0765 40.23%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.34 0.335 0.285 0.205 0.205 0.225 0.29 -
P/RPS 0.77 1.11 1.76 2.30 2.37 2.45 2.76 -57.27%
P/EPS 29.65 40.27 64.42 -712.91 -29.68 -32.40 -45.20 -
EY 3.37 2.48 1.55 -0.14 -3.37 -3.09 -2.21 -
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.60 1.36 1.03 1.03 1.13 1.45 7.66%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 25/05/17 28/02/17 25/11/16 25/08/16 26/05/16 -
Price 0.315 0.365 0.395 0.29 0.225 0.215 0.255 -
P/RPS 0.71 1.21 2.43 3.25 2.60 2.34 2.43 -55.93%
P/EPS 27.47 43.88 89.28 -1,008.51 -32.58 -30.96 -39.75 -
EY 3.64 2.28 1.12 -0.10 -3.07 -3.23 -2.52 -
DY 0.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.74 1.88 1.45 1.13 1.08 1.28 11.14%

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