[SUNSURIA] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -5.03%
YoY- -44.92%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 24,390 22,816 21,148 21,214 21,147 23,660 27,388 -7.41%
PBT -5,360 -5,886 -4,731 -4,400 -4,095 -3,006 -3,521 32.23%
Tax 2,093 1,738 1,319 703 575 727 893 76.17%
NP -3,267 -4,148 -3,412 -3,697 -3,520 -2,279 -2,628 15.56%
-
NP to SH -3,267 -4,148 -3,412 -3,697 -3,520 -2,279 -2,628 15.56%
-
Tax Rate - - - - - - - -
Total Cost 27,657 26,964 24,560 24,911 24,667 25,939 30,016 -5.29%
-
Net Worth 75,635 77,236 74,142 79,299 79,300 85,679 80,500 -4.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 75,635 77,236 74,142 79,299 79,300 85,679 80,500 -4.05%
NOSH 130,405 130,909 123,571 129,999 130,000 135,999 127,777 1.36%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -13.39% -18.18% -16.13% -17.43% -16.65% -9.63% -9.60% -
ROE -4.32% -5.37% -4.60% -4.66% -4.44% -2.66% -3.26% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.70 17.43 17.11 16.32 16.27 17.40 21.43 -8.66%
EPS -2.51 -3.17 -2.76 -2.84 -2.71 -1.68 -2.06 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.60 0.61 0.61 0.63 0.63 -5.34%
Adjusted Per Share Value based on latest NOSH - 129,999
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2.71 2.54 2.35 2.36 2.35 2.63 3.05 -7.55%
EPS -0.36 -0.46 -0.38 -0.41 -0.39 -0.25 -0.29 15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0859 0.0825 0.0882 0.0882 0.0953 0.0896 -4.04%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.50 1.78 2.51 0.88 0.58 0.56 0.49 -
P/RPS 8.02 10.21 14.67 5.39 3.57 3.22 2.29 130.09%
P/EPS -59.87 -56.18 -90.90 -30.94 -21.42 -33.42 -23.82 84.55%
EY -1.67 -1.78 -1.10 -3.23 -4.67 -2.99 -4.20 -45.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 3.02 4.18 1.44 0.95 0.89 0.78 122.08%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 25/08/04 26/05/04 26/02/04 20/11/03 25/08/03 29/05/03 -
Price 2.39 1.65 1.97 2.76 0.72 0.65 0.52 -
P/RPS 12.78 9.47 11.51 16.91 4.43 3.74 2.43 201.51%
P/EPS -95.40 -52.07 -71.35 -97.05 -26.59 -38.79 -25.28 141.80%
EY -1.05 -1.92 -1.40 -1.03 -3.76 -2.58 -3.96 -58.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.12 2.80 3.28 4.52 1.18 1.03 0.83 190.14%

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