[SUNSURIA] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 13.28%
YoY- -10.2%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 21,148 21,214 21,147 23,660 27,388 29,311 28,810 -18.61%
PBT -4,731 -4,400 -4,095 -3,006 -3,521 -3,888 -3,901 13.71%
Tax 1,319 703 575 727 893 1,337 1,377 -2.82%
NP -3,412 -3,697 -3,520 -2,279 -2,628 -2,551 -2,524 22.23%
-
NP to SH -3,412 -3,697 -3,520 -2,279 -2,628 -2,551 -2,524 22.23%
-
Tax Rate - - - - - - - -
Total Cost 24,560 24,911 24,667 25,939 30,016 31,862 31,334 -14.97%
-
Net Worth 74,142 79,299 79,300 85,679 80,500 83,557 83,599 -7.68%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 74,142 79,299 79,300 85,679 80,500 83,557 83,599 -7.68%
NOSH 123,571 129,999 130,000 135,999 127,777 132,631 109,999 8.05%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -16.13% -17.43% -16.65% -9.63% -9.60% -8.70% -8.76% -
ROE -4.60% -4.66% -4.44% -2.66% -3.26% -3.05% -3.02% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 17.11 16.32 16.27 17.40 21.43 22.10 26.19 -24.68%
EPS -2.76 -2.84 -2.71 -1.68 -2.06 -1.92 -2.29 13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.61 0.61 0.63 0.63 0.63 0.76 -14.56%
Adjusted Per Share Value based on latest NOSH - 135,999
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 2.36 2.37 2.36 2.64 3.06 3.27 3.22 -18.69%
EPS -0.38 -0.41 -0.39 -0.25 -0.29 -0.28 -0.28 22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0828 0.0885 0.0885 0.0956 0.0899 0.0933 0.0933 -7.64%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.51 0.88 0.58 0.56 0.49 0.57 0.72 -
P/RPS 14.67 5.39 3.57 3.22 2.29 2.58 2.75 204.99%
P/EPS -90.90 -30.94 -21.42 -33.42 -23.82 -29.64 -31.38 103.07%
EY -1.10 -3.23 -4.67 -2.99 -4.20 -3.37 -3.19 -50.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 1.44 0.95 0.89 0.78 0.90 0.95 168.27%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 25/08/03 29/05/03 26/02/03 27/11/02 -
Price 1.97 2.76 0.72 0.65 0.52 0.52 0.74 -
P/RPS 11.51 16.91 4.43 3.74 2.43 2.35 2.83 154.57%
P/EPS -71.35 -97.05 -26.59 -38.79 -25.28 -27.04 -32.25 69.70%
EY -1.40 -1.03 -3.76 -2.58 -3.96 -3.70 -3.10 -41.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 4.52 1.18 1.03 0.83 0.83 0.97 125.11%

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