[SUNSURIA] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -289.34%
YoY- -72.76%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 26,958 27,192 26,418 19,934 32,418 26,116 23,942 1.99%
PBT -13,212 -5,264 -6,366 -5,110 -3,962 -988 2,666 -
Tax -100 -4 2,422 874 1,510 988 -338 -18.36%
NP -13,312 -5,268 -3,944 -4,236 -2,452 0 2,328 -
-
NP to SH -13,308 -5,266 -3,944 -4,236 -2,452 -376 2,328 -
-
Tax Rate - - - - - - 12.68% -
Total Cost 40,270 32,460 30,362 24,170 34,870 26,116 21,614 10.92%
-
Net Worth 63,930 72,407 75,745 79,751 82,456 86,258 85,940 -4.80%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 63,930 72,407 75,745 79,751 82,456 86,258 85,940 -4.80%
NOSH 130,470 131,650 130,596 130,740 108,495 110,588 108,785 3.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -49.38% -19.37% -14.93% -21.25% -7.56% 0.00% 9.72% -
ROE -20.82% -7.27% -5.21% -5.31% -2.97% -0.44% 2.71% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.66 20.65 20.23 15.25 29.88 23.62 22.01 -1.04%
EPS -10.20 -4.04 -3.02 -3.24 -2.26 -0.34 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.55 0.58 0.61 0.76 0.78 0.79 -7.64%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.00 3.03 2.94 2.22 3.61 2.91 2.66 2.02%
EPS -1.48 -0.59 -0.44 -0.47 -0.27 -0.04 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0711 0.0806 0.0843 0.0887 0.0918 0.096 0.0956 -4.81%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.58 0.94 1.50 0.58 0.72 0.71 1.18 -
P/RPS 2.81 4.55 7.42 3.80 2.41 3.01 5.36 -10.19%
P/EPS -5.69 -23.50 -49.67 -17.90 -31.86 -208.82 55.14 -
EY -17.59 -4.26 -2.01 -5.59 -3.14 -0.48 1.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.71 2.59 0.95 0.95 0.91 1.49 -3.81%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 24/11/05 26/11/04 20/11/03 27/11/02 29/11/01 30/11/00 -
Price 0.68 0.86 2.39 0.72 0.74 0.88 1.10 -
P/RPS 3.29 4.16 11.81 4.72 2.48 3.73 5.00 -6.73%
P/EPS -6.67 -21.50 -79.14 -22.22 -32.74 -258.82 51.40 -
EY -15.00 -4.65 -1.26 -4.50 -3.05 -0.39 1.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.56 4.12 1.18 0.97 1.13 1.39 0.00%

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