[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Announcement Date
25-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 58.62%
YoY- 56.2%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 29,540 24,208 25,952 19,280 34,192 22,540 31,844 -1.24%
PBT -368 -5,236 -6,564 -1,944 -4,004 -872 3,608 -
Tax -124 -4 2,532 856 4,004 872 -1,136 -30.85%
NP -492 -5,240 -4,032 -1,088 0 0 2,472 -
-
NP to SH -492 -5,240 -4,032 -1,088 -2,484 -156 2,472 -
-
Tax Rate - - - - - - 31.49% -
Total Cost 30,032 29,448 29,984 20,368 34,192 22,540 29,372 0.37%
-
Net Worth 73,799 72,050 77,236 85,679 82,799 76,049 84,568 -2.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 73,799 72,050 77,236 85,679 82,799 76,049 84,568 -2.24%
NOSH 136,666 131,000 130,909 135,999 108,947 97,500 108,421 3.93%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -1.67% -21.65% -15.54% -5.64% 0.00% 0.00% 7.76% -
ROE -0.67% -7.27% -5.22% -1.27% -3.00% -0.21% 2.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.61 18.48 19.82 14.18 31.38 23.12 29.37 -4.98%
EPS -0.36 -4.00 -3.08 -0.80 -2.28 -0.16 2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.59 0.63 0.76 0.78 0.78 -5.94%
Adjusted Per Share Value based on latest NOSH - 135,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3.30 2.70 2.90 2.15 3.82 2.52 3.55 -1.20%
EPS -0.05 -0.58 -0.45 -0.12 -0.28 -0.02 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0824 0.0804 0.0862 0.0956 0.0924 0.0849 0.0944 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.64 0.95 1.78 0.56 0.76 0.65 1.49 -
P/RPS 2.96 5.14 8.98 3.95 2.42 2.81 5.07 -8.57%
P/EPS -177.78 -23.75 -57.79 -70.00 -33.33 -406.25 65.35 -
EY -0.56 -4.21 -1.73 -1.43 -3.00 -0.25 1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.73 3.02 0.89 1.00 0.83 1.91 -7.57%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 25/08/05 25/08/04 25/08/03 30/08/02 30/08/01 25/08/00 -
Price 0.60 1.00 1.65 0.65 0.76 0.85 1.42 -
P/RPS 2.78 5.41 8.32 4.59 2.42 3.68 4.83 -8.79%
P/EPS -166.67 -25.00 -53.57 -81.25 -33.33 -531.25 62.28 -
EY -0.60 -4.00 -1.87 -1.23 -3.00 -0.19 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.82 2.80 1.03 1.00 1.09 1.82 -7.90%

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