[SUNWAY-] QoQ TTM Result on 30-Sep-2005 [#1]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -43.44%
YoY- -73.05%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 0 0 0 399,242 760,128 1,169,454 1,503,094 -
PBT 0 0 0 12,523 35,723 63,232 94,806 -
Tax 0 0 0 8,785 1,952 -6,054 -16,324 -
NP 0 0 0 21,308 37,675 57,178 78,482 -
-
NP to SH 0 0 0 21,308 37,675 57,178 78,482 -
-
Tax Rate - - - -70.15% -5.46% 9.57% 17.22% -
Total Cost 0 0 0 377,934 722,453 1,112,276 1,424,612 -
-
Net Worth 513,652 542,592 537,428 0 0 0 506,700 0.91%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 16,171 16,171 16,171 16,171 -
Div Payout % - - - 75.89% 42.92% 28.28% 20.61% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 513,652 542,592 537,428 0 0 0 506,700 0.91%
NOSH 540,686 542,592 537,428 531,428 538,947 535,689 539,042 0.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.00% 0.00% 0.00% 5.34% 4.96% 4.89% 5.22% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 15.49% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.00 0.00 0.00 75.13 141.04 218.31 278.85 -
EPS 0.00 0.00 0.00 4.01 6.99 10.67 14.56 -
DPS 0.00 0.00 0.00 3.00 3.00 3.02 3.00 -
NAPS 0.95 1.00 1.00 0.00 0.00 0.00 0.94 0.70%
Adjusted Per Share Value based on latest NOSH - 531,428
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 0.00 0.00 0.00 68.50 130.42 200.66 257.90 -
EPS 0.00 0.00 0.00 3.66 6.46 9.81 13.47 -
DPS 0.00 0.00 0.00 2.77 2.77 2.77 2.77 -
NAPS 0.8813 0.931 0.9221 0.00 0.00 0.00 0.8694 0.91%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 26/05/06 23/02/06 23/11/05 17/08/05 31/05/05 28/02/05 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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