[SUNZEN] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 4.21%
YoY- -58.57%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 243,242 36,134 34,214 36,642 33,454 32,200 30,892 41.00%
PBT 4,968 -3,030 1,236 1,396 3,134 1,906 2,710 10.61%
Tax 188 -16 -94 -308 -508 -588 -632 -
NP 5,156 -3,046 1,142 1,088 2,626 1,318 2,078 16.33%
-
NP to SH 4,982 -3,176 1,142 1,088 2,626 1,318 2,078 15.67%
-
Tax Rate -3.78% - 7.61% 22.06% 16.21% 30.85% 23.32% -
Total Cost 238,086 39,180 33,072 35,554 30,828 30,882 28,814 42.13%
-
Net Worth 100,598 70,577 49,313 31,733 31,332 29,954 28,201 23.58%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 100,598 70,577 49,313 31,733 31,332 29,954 28,201 23.58%
NOSH 479,038 352,888 259,545 151,111 149,204 149,772 148,428 21.54%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 2.12% -8.43% 3.34% 2.97% 7.85% 4.09% 6.73% -
ROE 4.95% -4.50% 2.32% 3.43% 8.38% 4.40% 7.37% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 50.78 10.24 13.18 24.25 22.42 21.50 20.81 16.01%
EPS 1.04 -0.90 0.44 0.72 1.76 0.88 1.40 -4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.21 0.21 0.20 0.19 1.68%
Adjusted Per Share Value based on latest NOSH - 148,947
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 30.21 4.49 4.25 4.55 4.15 4.00 3.84 40.98%
EPS 0.62 -0.39 0.14 0.14 0.33 0.16 0.26 15.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1249 0.0877 0.0612 0.0394 0.0389 0.0372 0.035 23.59%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.335 0.225 0.50 0.295 0.20 0.20 0.21 -
P/RPS 0.66 2.20 3.79 1.22 0.89 0.93 1.01 -6.83%
P/EPS 32.21 -25.00 113.64 40.97 11.36 22.73 15.00 13.57%
EY 3.10 -4.00 0.88 2.44 8.80 4.40 6.67 -11.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.13 2.63 1.40 0.95 1.00 1.11 6.27%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 28/08/15 28/08/14 28/08/13 30/08/12 25/08/11 -
Price 0.365 0.215 0.425 0.415 0.205 0.19 0.24 -
P/RPS 0.72 2.10 3.22 1.71 0.91 0.88 1.15 -7.50%
P/EPS 35.10 -23.89 96.59 57.64 11.65 21.59 17.14 12.67%
EY 2.85 -4.19 1.04 1.73 8.59 4.63 5.83 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.08 2.24 1.98 0.98 0.95 1.26 5.52%

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