[SUNWAY-] QoQ TTM Result on 31-Mar-2002 [#1]

Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -180.15%
YoY- -434.39%
Quarter Report
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 1,039,194 950,419 961,931 1,001,526 998,663 1,042,150 945,474 6.48%
PBT -145,703 -234,133 -176,532 -170,161 -62,474 -46,887 -52,247 97.75%
Tax -38,019 -10,633 -11,511 -1,935 14,632 41,108 58,521 -
NP -183,722 -244,766 -188,043 -172,096 -47,842 -5,779 6,274 -
-
NP to SH -183,722 -244,766 -188,043 -172,096 -61,431 -30,168 -29,845 234.77%
-
Tax Rate - - - - - - - -
Total Cost 1,222,916 1,195,185 1,149,974 1,173,622 1,046,505 1,047,929 939,200 19.18%
-
Net Worth 227,075 202,520 271,167 283,499 364,655 412,620 420,965 -33.66%
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 227,075 202,520 271,167 283,499 364,655 412,620 420,965 -33.66%
NOSH 405,492 405,041 404,728 404,999 405,172 404,530 404,774 0.11%
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 -17.68% -25.75% -19.55% -17.18% -4.79% -0.55% 0.66% -
ROE -80.91% -120.86% -69.35% -60.70% -16.85% -7.31% -7.09% -
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 256.28 234.65 237.67 247.29 246.48 257.62 233.58 6.36%
EPS -45.31 -60.43 -46.46 -42.49 -15.16 -7.46 -7.37 234.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.50 0.67 0.70 0.90 1.02 1.04 -33.73%
Adjusted Per Share Value based on latest NOSH - 404,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 178.31 163.07 165.05 171.84 171.35 178.81 162.22 6.48%
EPS -31.52 -42.00 -32.26 -29.53 -10.54 -5.18 -5.12 234.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3896 0.3475 0.4653 0.4864 0.6257 0.708 0.7223 -33.66%
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 - - - - - - - -
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
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 29/11/02 27/08/02 15/05/02 28/02/02 29/11/01 30/08/01 -
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