[SUNSURIA] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 20.15%
YoY- -11.69%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 27,578 29,028 27,695 24,850 22,842 22,019 22,455 14.66%
PBT -7,323 -2,132 -3,349 -4,530 -6,041 -6,261 -6,593 7.24%
Tax -130 -111 -81 305 750 1,328 1,962 -
NP -7,453 -2,243 -3,430 -4,225 -5,291 -4,933 -4,631 37.29%
-
NP to SH -7,456 -2,247 -3,434 -4,224 -5,290 -4,933 -4,631 37.32%
-
Tax Rate - - - - - - - -
Total Cost 35,031 31,271 31,125 29,075 28,133 26,952 27,086 18.68%
-
Net Worth 63,876 73,799 70,276 0 71,990 72,050 73,270 -8.73%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 63,876 73,799 70,276 0 71,990 72,050 73,270 -8.73%
NOSH 130,359 136,666 130,140 135,555 130,891 131,000 130,839 -0.24%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -27.03% -7.73% -12.38% -17.00% -23.16% -22.40% -20.62% -
ROE -11.67% -3.04% -4.89% 0.00% -7.35% -6.85% -6.32% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 21.16 21.24 21.28 18.33 17.45 16.81 17.16 14.97%
EPS -5.72 -1.64 -2.64 -3.12 -4.04 -3.77 -3.54 37.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.54 0.54 0.00 0.55 0.55 0.56 -8.50%
Adjusted Per Share Value based on latest NOSH - 135,555
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.07 3.23 3.08 2.77 2.54 2.45 2.50 14.65%
EPS -0.83 -0.25 -0.38 -0.47 -0.59 -0.55 -0.52 36.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0821 0.0782 0.00 0.0801 0.0802 0.0815 -8.69%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.58 0.64 0.78 0.86 0.94 0.95 1.27 -
P/RPS 2.74 3.01 3.67 4.69 5.39 5.65 7.40 -48.40%
P/EPS -10.14 -38.93 -29.56 -27.60 -23.26 -25.23 -35.88 -56.90%
EY -9.86 -2.57 -3.38 -3.62 -4.30 -3.96 -2.79 131.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.19 1.44 0.00 1.71 1.73 2.27 -35.32%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 22/08/06 30/05/06 23/02/06 24/11/05 25/08/05 26/05/05 -
Price 0.68 0.60 0.75 0.83 0.86 1.00 0.84 -
P/RPS 3.21 2.82 3.52 4.53 4.93 5.95 4.89 -24.44%
P/EPS -11.89 -36.49 -28.42 -26.64 -21.28 -26.56 -23.73 -36.88%
EY -8.41 -2.74 -3.52 -3.75 -4.70 -3.77 -4.21 58.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.11 1.39 0.00 1.56 1.82 1.50 -4.94%

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