[SUNSURIA] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 7.01%
YoY- -557.52%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 29,311 28,810 28,573 25,660 23,778 24,618 21,205 24.01%
PBT -3,888 -3,901 -3,197 -2,414 -2,635 -2,594 -1,887 61.70%
Tax 1,337 1,377 1,129 967 2,261 2,445 2,433 -32.83%
NP -2,551 -2,524 -2,068 -1,447 -374 -149 546 -
-
NP to SH -2,551 -2,524 -2,068 -1,486 -1,598 -1,578 -883 102.45%
-
Tax Rate - - - - - - - -
Total Cost 31,862 31,334 30,641 27,107 24,152 24,767 20,659 33.38%
-
Net Worth 83,557 83,599 82,799 84,073 83,571 83,014 76,049 6.45%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 83,557 83,599 82,799 84,073 83,571 83,014 76,049 6.45%
NOSH 132,631 109,999 108,947 109,186 107,142 106,428 97,500 22.70%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -8.70% -8.76% -7.24% -5.64% -1.57% -0.61% 2.57% -
ROE -3.05% -3.02% -2.50% -1.77% -1.91% -1.90% -1.16% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 22.10 26.19 26.23 23.50 22.19 23.13 21.75 1.06%
EPS -1.92 -2.29 -1.90 -1.36 -1.49 -1.48 -0.91 64.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.76 0.76 0.77 0.78 0.78 0.78 -13.23%
Adjusted Per Share Value based on latest NOSH - 109,186
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3.26 3.21 3.18 2.86 2.65 2.74 2.36 23.95%
EPS -0.28 -0.28 -0.23 -0.17 -0.18 -0.18 -0.10 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.093 0.093 0.0921 0.0936 0.093 0.0924 0.0846 6.49%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.57 0.72 0.76 0.70 0.82 0.71 0.65 -
P/RPS 2.58 2.75 2.90 2.98 3.69 3.07 2.99 -9.34%
P/EPS -29.64 -31.38 -40.04 -51.43 -54.98 -47.89 -71.77 -44.45%
EY -3.37 -3.19 -2.50 -1.94 -1.82 -2.09 -1.39 80.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.95 1.00 0.91 1.05 0.91 0.83 5.53%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 27/11/02 30/08/02 29/05/02 04/04/02 29/11/01 30/08/01 -
Price 0.52 0.74 0.76 0.76 0.73 0.88 0.85 -
P/RPS 2.35 2.83 2.90 3.23 3.29 3.80 3.91 -28.71%
P/EPS -27.04 -32.25 -40.04 -55.84 -48.95 -59.35 -93.86 -56.28%
EY -3.70 -3.10 -2.50 -1.79 -2.04 -1.68 -1.07 128.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 1.00 0.99 0.94 1.13 1.09 -16.57%

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