[SUNSURIA] YoY Annualized Quarter Result on 30-Sep-2005 [#2]

Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -0.5%
YoY- -33.52%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 20,416 17,126 26,958 27,192 26,418 19,934 32,418 -7.41%
PBT 812 -260 -13,212 -5,264 -6,366 -5,110 -3,962 -
Tax -28 -46 -100 -4 2,422 874 1,510 -
NP 784 -306 -13,312 -5,268 -3,944 -4,236 -2,452 -
-
NP to SH 784 -424 -13,308 -5,266 -3,944 -4,236 -2,452 -
-
Tax Rate 3.45% - - - - - - -
Total Cost 19,632 17,432 40,270 32,460 30,362 24,170 34,870 -9.12%
-
Net Worth 62,719 62,275 63,930 72,407 75,745 79,751 82,456 -4.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 62,719 62,275 63,930 72,407 75,745 79,751 82,456 -4.45%
NOSH 130,666 132,500 130,470 131,650 130,596 130,740 108,495 3.14%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.84% -1.79% -49.38% -19.37% -14.93% -21.25% -7.56% -
ROE 1.25% -0.68% -20.82% -7.27% -5.21% -5.31% -2.97% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.62 12.93 20.66 20.65 20.23 15.25 29.88 -10.23%
EPS 0.60 -0.32 -10.20 -4.04 -3.02 -3.24 -2.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.47 0.49 0.55 0.58 0.61 0.76 -7.36%
Adjusted Per Share Value based on latest NOSH - 130,891
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.27 1.91 3.00 3.03 2.94 2.22 3.61 -7.43%
EPS 0.09 -0.05 -1.48 -0.59 -0.44 -0.47 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.0693 0.0711 0.0806 0.0843 0.0887 0.0918 -4.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.66 0.69 0.58 0.94 1.50 0.58 0.72 -
P/RPS 4.22 5.34 2.81 4.55 7.42 3.80 2.41 9.77%
P/EPS 110.00 -215.63 -5.69 -23.50 -49.67 -17.90 -31.86 -
EY 0.91 -0.46 -17.59 -4.26 -2.01 -5.59 -3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.47 1.18 1.71 2.59 0.95 0.95 6.41%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 12/11/08 22/11/07 27/11/06 24/11/05 26/11/04 20/11/03 27/11/02 -
Price 0.50 0.70 0.68 0.86 2.39 0.72 0.74 -
P/RPS 3.20 5.42 3.29 4.16 11.81 4.72 2.48 4.33%
P/EPS 83.33 -218.75 -6.67 -21.50 -79.14 -22.22 -32.74 -
EY 1.20 -0.46 -15.00 -4.65 -1.26 -4.50 -3.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.49 1.39 1.56 4.12 1.18 0.97 1.16%

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