[SUNSURIA] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -3.02%
YoY- -76.85%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 21,214 21,147 23,660 27,388 29,311 28,810 28,573 -17.96%
PBT -4,400 -4,095 -3,006 -3,521 -3,888 -3,901 -3,197 23.65%
Tax 703 575 727 893 1,337 1,377 1,129 -27.01%
NP -3,697 -3,520 -2,279 -2,628 -2,551 -2,524 -2,068 47.14%
-
NP to SH -3,697 -3,520 -2,279 -2,628 -2,551 -2,524 -2,068 47.14%
-
Tax Rate - - - - - - - -
Total Cost 24,911 24,667 25,939 30,016 31,862 31,334 30,641 -12.85%
-
Net Worth 79,299 79,300 85,679 80,500 83,557 83,599 82,799 -2.83%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 79,299 79,300 85,679 80,500 83,557 83,599 82,799 -2.83%
NOSH 129,999 130,000 135,999 127,777 132,631 109,999 108,947 12.46%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -17.43% -16.65% -9.63% -9.60% -8.70% -8.76% -7.24% -
ROE -4.66% -4.44% -2.66% -3.26% -3.05% -3.02% -2.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.32 16.27 17.40 21.43 22.10 26.19 26.23 -27.05%
EPS -2.84 -2.71 -1.68 -2.06 -1.92 -2.29 -1.90 30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.61 0.63 0.63 0.63 0.76 0.76 -13.59%
Adjusted Per Share Value based on latest NOSH - 127,777
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 2.37 2.36 2.64 3.06 3.27 3.22 3.19 -17.92%
EPS -0.41 -0.39 -0.25 -0.29 -0.28 -0.28 -0.23 46.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.0885 0.0956 0.0899 0.0933 0.0933 0.0924 -2.82%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.88 0.58 0.56 0.49 0.57 0.72 0.76 -
P/RPS 5.39 3.57 3.22 2.29 2.58 2.75 2.90 50.99%
P/EPS -30.94 -21.42 -33.42 -23.82 -29.64 -31.38 -40.04 -15.75%
EY -3.23 -4.67 -2.99 -4.20 -3.37 -3.19 -2.50 18.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.95 0.89 0.78 0.90 0.95 1.00 27.43%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 25/08/03 29/05/03 26/02/03 27/11/02 30/08/02 -
Price 2.76 0.72 0.65 0.52 0.52 0.74 0.76 -
P/RPS 16.91 4.43 3.74 2.43 2.35 2.83 2.90 222.92%
P/EPS -97.05 -26.59 -38.79 -25.28 -27.04 -32.25 -40.04 80.14%
EY -1.03 -3.76 -2.58 -3.96 -3.70 -3.10 -2.50 -44.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.52 1.18 1.03 0.83 0.83 0.97 1.00 172.62%

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