[SUNSURIA] QoQ TTM Result on 31-Dec-2007 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 39.56%
YoY- 88.11%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 19,071 18,327 17,426 18,126 20,368 22,148 25,284 -17.09%
PBT 569 1,016 33 -774 -1,435 -8,563 -7,911 -
Tax 184 173 175 -166 -161 -169 -188 -
NP 753 1,189 208 -940 -1,596 -8,732 -8,099 -
-
NP to SH 753 1,126 149 -999 -1,653 -8,724 -8,095 -
-
Tax Rate -32.34% -17.03% -530.30% - - - - -
Total Cost 18,318 17,138 17,218 19,066 21,964 30,880 33,383 -32.90%
-
Net Worth 61,661 63,529 62,517 62,546 61,902 60,937 62,706 -1.11%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 61,661 63,529 62,517 62,546 61,902 60,937 62,706 -1.11%
NOSH 128,461 132,352 130,243 133,076 131,707 129,655 130,638 -1.11%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.95% 6.49% 1.19% -5.19% -7.84% -39.43% -32.03% -
ROE 1.22% 1.77% 0.24% -1.60% -2.67% -14.32% -12.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 14.85 13.85 13.38 13.62 15.46 17.08 19.35 -16.13%
EPS 0.59 0.85 0.11 -0.75 -1.26 -6.73 -6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.48 0.48 0.47 0.47 0.47 0.48 0.00%
Adjusted Per Share Value based on latest NOSH - 133,076
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 2.13 2.05 1.95 2.02 2.27 2.47 2.82 -17.01%
EPS 0.08 0.13 0.02 -0.11 -0.18 -0.97 -0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0688 0.0709 0.0698 0.0698 0.0691 0.068 0.07 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.66 0.70 0.66 0.62 0.69 0.69 0.64 -
P/RPS 4.45 5.06 4.93 4.55 4.46 4.04 3.31 21.74%
P/EPS 112.60 82.28 576.92 -82.59 -54.98 -10.25 -10.33 -
EY 0.89 1.22 0.17 -1.21 -1.82 -9.75 -9.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.46 1.38 1.32 1.47 1.47 1.33 2.48%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 12/11/08 27/08/08 27/05/08 20/02/08 22/11/07 21/08/07 30/05/07 -
Price 0.50 0.58 0.70 0.61 0.70 0.68 0.69 -
P/RPS 3.37 4.19 5.23 4.48 4.53 3.98 3.57 -3.76%
P/EPS 85.30 68.17 611.88 -81.26 -55.77 -10.11 -11.14 -
EY 1.17 1.47 0.16 -1.23 -1.79 -9.90 -8.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.46 1.30 1.49 1.45 1.44 -19.45%

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