[SUNSURIA] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 19.83%
YoY- -72.21%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,926 27,448 24,254 20,876 29,108 24,240 23,910 1.99%
PBT -9,904 -3,349 -6,098 -4,320 -3,149 -1,182 1,308 -
Tax -77 0 2,210 924 1,177 1,182 -29 17.66%
NP -9,981 -3,349 -3,888 -3,396 -1,972 0 1,278 -
-
NP to SH -9,976 -3,348 -3,888 -3,396 -1,972 -550 1,278 -
-
Tax Rate - - - - - - 2.22% -
Total Cost 36,907 30,797 28,142 24,272 31,080 24,240 22,632 8.48%
-
Net Worth 62,567 0 74,201 79,675 82,457 84,773 85,002 -4.97%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 62,567 0 74,201 79,675 82,457 84,773 85,002 -4.97%
NOSH 130,348 130,781 130,178 130,615 130,884 108,684 108,977 3.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -37.07% -12.20% -16.03% -16.27% -6.77% 0.00% 5.35% -
ROE -15.94% 0.00% -5.24% -4.26% -2.39% -0.65% 1.50% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 20.66 20.99 18.63 15.98 22.24 22.30 21.94 -0.99%
EPS -7.65 -2.56 -2.99 -2.60 -1.51 -0.51 1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.00 0.57 0.61 0.63 0.78 0.78 -7.76%
Adjusted Per Share Value based on latest NOSH - 129,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.01 3.06 2.71 2.33 3.25 2.71 2.67 2.01%
EPS -1.11 -0.37 -0.43 -0.38 -0.22 -0.06 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0698 0.00 0.0828 0.0889 0.092 0.0946 0.0949 -4.98%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.59 0.86 1.74 0.88 0.57 0.82 1.00 -
P/RPS 2.86 4.10 9.34 5.51 2.56 3.68 4.56 -7.47%
P/EPS -7.71 -33.59 -58.26 -33.85 -37.83 -161.84 85.23 -
EY -12.97 -2.98 -1.72 -2.95 -2.64 -0.62 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 3.05 1.44 0.90 1.05 1.28 -0.66%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 23/02/06 28/02/05 26/02/04 26/02/03 04/04/02 28/02/01 -
Price 0.78 0.83 1.53 2.76 0.52 0.73 0.85 -
P/RPS 3.78 3.95 8.21 17.27 2.34 3.27 3.87 -0.39%
P/EPS -10.19 -32.42 -51.23 -106.15 -34.51 -144.08 72.44 -
EY -9.81 -3.08 -1.95 -0.94 -2.90 -0.69 1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 0.00 2.68 4.52 0.83 0.94 1.09 6.93%

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