[SUNSURIA] YoY Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -13.17%
YoY- -29.96%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 20,600 16,996 29,540 24,208 25,952 19,280 34,192 -8.09%
PBT 956 -2,976 -368 -5,236 -6,564 -1,944 -4,004 -
Tax -56 -48 -124 -4 2,532 856 4,004 -
NP 900 -3,024 -492 -5,240 -4,032 -1,088 0 -
-
NP to SH 900 -3,008 -492 -5,240 -4,032 -1,088 -2,484 -
-
Tax Rate 5.86% - - - - - - -
Total Cost 19,700 20,020 30,032 29,448 29,984 20,368 34,192 -8.77%
-
Net Worth 63,529 60,937 73,799 72,050 77,236 85,679 82,799 -4.31%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 63,529 60,937 73,799 72,050 77,236 85,679 82,799 -4.31%
NOSH 132,352 129,655 136,666 131,000 130,909 135,999 108,947 3.29%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 4.37% -17.79% -1.67% -21.65% -15.54% -5.64% 0.00% -
ROE 1.42% -4.94% -0.67% -7.27% -5.22% -1.27% -3.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 15.56 13.11 21.61 18.48 19.82 14.18 31.38 -11.02%
EPS 0.68 -2.32 -0.36 -4.00 -3.08 -0.80 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.54 0.55 0.59 0.63 0.76 -7.36%
Adjusted Per Share Value based on latest NOSH - 131,000
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 2.29 1.89 3.29 2.69 2.89 2.15 3.80 -8.08%
EPS 0.10 -0.33 -0.05 -0.58 -0.45 -0.12 -0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0678 0.0821 0.0802 0.0859 0.0953 0.0921 -4.30%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.70 0.69 0.64 0.95 1.78 0.56 0.76 -
P/RPS 4.50 5.26 2.96 5.14 8.98 3.95 2.42 10.88%
P/EPS 102.94 -29.74 -177.78 -23.75 -57.79 -70.00 -33.33 -
EY 0.97 -3.36 -0.56 -4.21 -1.73 -1.43 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.47 1.19 1.73 3.02 0.89 1.00 6.50%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 27/08/08 21/08/07 22/08/06 25/08/05 25/08/04 25/08/03 30/08/02 -
Price 0.58 0.68 0.60 1.00 1.65 0.65 0.76 -
P/RPS 3.73 5.19 2.78 5.41 8.32 4.59 2.42 7.46%
P/EPS 85.29 -29.31 -166.67 -25.00 -53.57 -81.25 -33.33 -
EY 1.17 -3.41 -0.60 -4.00 -1.87 -1.23 -3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.45 1.11 1.82 2.80 1.03 1.00 3.22%

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