[SUNSURIA] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -22.05%
YoY- -59.95%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 23,660 27,388 29,311 28,810 28,573 25,660 23,778 -0.33%
PBT -3,006 -3,521 -3,888 -3,901 -3,197 -2,414 -2,635 9.20%
Tax 727 893 1,337 1,377 1,129 967 2,261 -53.16%
NP -2,279 -2,628 -2,551 -2,524 -2,068 -1,447 -374 234.72%
-
NP to SH -2,279 -2,628 -2,551 -2,524 -2,068 -1,486 -1,598 26.78%
-
Tax Rate - - - - - - - -
Total Cost 25,939 30,016 31,862 31,334 30,641 27,107 24,152 4.88%
-
Net Worth 85,679 80,500 83,557 83,599 82,799 84,073 83,571 1.67%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 85,679 80,500 83,557 83,599 82,799 84,073 83,571 1.67%
NOSH 135,999 127,777 132,631 109,999 108,947 109,186 107,142 17.28%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -9.63% -9.60% -8.70% -8.76% -7.24% -5.64% -1.57% -
ROE -2.66% -3.26% -3.05% -3.02% -2.50% -1.77% -1.91% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 17.40 21.43 22.10 26.19 26.23 23.50 22.19 -15.00%
EPS -1.68 -2.06 -1.92 -2.29 -1.90 -1.36 -1.49 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.76 0.76 0.77 0.78 -13.30%
Adjusted Per Share Value based on latest NOSH - 109,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.63 3.05 3.26 3.21 3.18 2.86 2.65 -0.50%
EPS -0.25 -0.29 -0.28 -0.28 -0.23 -0.17 -0.18 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0953 0.0896 0.093 0.093 0.0921 0.0936 0.093 1.64%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.56 0.49 0.57 0.72 0.76 0.70 0.82 -
P/RPS 3.22 2.29 2.58 2.75 2.90 2.98 3.69 -8.70%
P/EPS -33.42 -23.82 -29.64 -31.38 -40.04 -51.43 -54.98 -28.30%
EY -2.99 -4.20 -3.37 -3.19 -2.50 -1.94 -1.82 39.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 0.90 0.95 1.00 0.91 1.05 -10.46%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 25/08/03 29/05/03 26/02/03 27/11/02 30/08/02 29/05/02 04/04/02 -
Price 0.65 0.52 0.52 0.74 0.76 0.76 0.73 -
P/RPS 3.74 2.43 2.35 2.83 2.90 3.23 3.29 8.94%
P/EPS -38.79 -25.28 -27.04 -32.25 -40.04 -55.84 -48.95 -14.40%
EY -2.58 -3.96 -3.70 -3.10 -2.50 -1.79 -2.04 16.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.83 0.83 0.97 1.00 0.99 0.94 6.30%

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