[SUNCRN] QoQ TTM Result on 31-Mar-2001 [#1]

Announcement Date
24-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -19.14%
YoY- -25.98%
Quarter Report
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 69,285 70,318 71,249 74,845 75,043 73,913 70,385 -1.04%
PBT 1,889 1,442 2,284 3,719 4,592 5,893 5,943 -53.32%
Tax -140 -95 -172 -733 -899 -1,176 -840 -69.61%
NP 1,749 1,347 2,112 2,986 3,693 4,717 5,103 -50.92%
-
NP to SH 1,749 1,347 2,112 2,986 3,693 4,717 5,103 -50.92%
-
Tax Rate 7.41% 6.59% 7.53% 19.71% 19.58% 19.96% 14.13% -
Total Cost 67,536 68,971 69,137 71,859 71,350 69,196 65,282 2.28%
-
Net Worth 46,802 45,440 45,629 46,643 45,792 46,990 46,427 0.53%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - - 1,991 1,991 -
Div Payout % - - - - - 42.21% 39.02% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 46,802 45,440 45,629 46,643 45,792 46,990 46,427 0.53%
NOSH 19,420 18,933 19,500 19,933 19,486 19,498 19,507 -0.29%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 2.52% 1.92% 2.96% 3.99% 4.92% 6.38% 7.25% -
ROE 3.74% 2.96% 4.63% 6.40% 8.06% 10.04% 10.99% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 356.77 371.40 365.38 375.48 385.11 379.08 360.81 -0.74%
EPS 9.01 7.11 10.83 14.98 18.95 24.19 26.16 -50.76%
DPS 0.00 0.00 0.00 0.00 0.00 10.21 10.21 -
NAPS 2.41 2.40 2.34 2.34 2.35 2.41 2.38 0.83%
Adjusted Per Share Value based on latest NOSH - 19,933
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 180.37 183.06 185.49 194.85 195.36 192.42 183.24 -1.04%
EPS 4.55 3.51 5.50 7.77 9.61 12.28 13.28 -50.94%
DPS 0.00 0.00 0.00 0.00 0.00 5.18 5.18 -
NAPS 1.2184 1.183 1.1879 1.2143 1.1922 1.2233 1.2087 0.53%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.88 2.18 2.50 3.34 4.88 4.90 4.90 -
P/RPS 0.81 0.59 0.68 0.89 1.27 1.29 1.36 -29.14%
P/EPS 31.98 30.64 23.08 22.30 25.75 20.25 18.73 42.71%
EY 3.13 3.26 4.33 4.49 3.88 4.94 5.34 -29.89%
DY 0.00 0.00 0.00 0.00 0.00 2.08 2.08 -
P/NAPS 1.20 0.91 1.07 1.43 2.08 2.03 2.06 -30.18%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 28/02/02 27/11/01 27/08/01 24/05/01 26/02/01 27/11/00 21/08/00 -
Price 2.21 2.22 2.50 3.08 3.14 4.34 4.80 -
P/RPS 0.62 0.60 0.68 0.82 0.82 1.14 1.33 -39.79%
P/EPS 24.54 31.20 23.08 20.56 16.57 17.94 18.35 21.31%
EY 4.08 3.20 4.33 4.86 6.04 5.57 5.45 -17.50%
DY 0.00 0.00 0.00 0.00 0.00 2.35 2.13 -
P/NAPS 0.92 0.92 1.07 1.32 1.34 1.80 2.02 -40.71%

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