[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -18.17%
YoY- -270.59%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 16,996 29,540 24,208 25,952 19,280 34,192 22,540 -4.59%
PBT -2,976 -368 -5,236 -6,564 -1,944 -4,004 -872 22.69%
Tax -48 -124 -4 2,532 856 4,004 872 -
NP -3,024 -492 -5,240 -4,032 -1,088 0 0 -
-
NP to SH -3,008 -492 -5,240 -4,032 -1,088 -2,484 -156 63.71%
-
Tax Rate - - - - - - - -
Total Cost 20,020 30,032 29,448 29,984 20,368 34,192 22,540 -1.95%
-
Net Worth 60,937 73,799 72,050 77,236 85,679 82,799 76,049 -3.62%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 60,937 73,799 72,050 77,236 85,679 82,799 76,049 -3.62%
NOSH 129,655 136,666 131,000 130,909 135,999 108,947 97,500 4.86%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -17.79% -1.67% -21.65% -15.54% -5.64% 0.00% 0.00% -
ROE -4.94% -0.67% -7.27% -5.22% -1.27% -3.00% -0.21% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.11 21.61 18.48 19.82 14.18 31.38 23.12 -9.01%
EPS -2.32 -0.36 -4.00 -3.08 -0.80 -2.28 -0.16 56.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.54 0.55 0.59 0.63 0.76 0.78 -8.09%
Adjusted Per Share Value based on latest NOSH - 130,909
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1.90 3.30 2.70 2.90 2.15 3.82 2.52 -4.59%
EPS -0.34 -0.05 -0.58 -0.45 -0.12 -0.28 -0.02 60.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.068 0.0824 0.0804 0.0862 0.0956 0.0924 0.0849 -3.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.69 0.64 0.95 1.78 0.56 0.76 0.65 -
P/RPS 5.26 2.96 5.14 8.98 3.95 2.42 2.81 11.00%
P/EPS -29.74 -177.78 -23.75 -57.79 -70.00 -33.33 -406.25 -35.30%
EY -3.36 -0.56 -4.21 -1.73 -1.43 -3.00 -0.25 54.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.19 1.73 3.02 0.89 1.00 0.83 9.99%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/08/07 22/08/06 25/08/05 25/08/04 25/08/03 30/08/02 30/08/01 -
Price 0.68 0.60 1.00 1.65 0.65 0.76 0.85 -
P/RPS 5.19 2.78 5.41 8.32 4.59 2.42 3.68 5.89%
P/EPS -29.31 -166.67 -25.00 -53.57 -81.25 -33.33 -531.25 -38.28%
EY -3.41 -0.60 -4.00 -1.87 -1.23 -3.00 -0.19 61.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.11 1.82 2.80 1.03 1.00 1.09 4.86%

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