[SUNRISE] YoY Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -26.17%
YoY- 55.42%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 228,548 372,024 183,640 144,680 114,800 74,168 172,356 -0.29%
PBT 76,092 124,020 44,228 27,204 17,844 20,388 51,156 -0.42%
Tax -24,932 -35,820 -14,344 -8,504 -5,812 -7,680 -15,784 -0.48%
NP 51,160 88,200 29,884 18,700 12,032 12,708 35,372 -0.39%
-
NP to SH 51,160 88,200 29,884 18,700 12,032 12,708 35,372 -0.39%
-
Tax Rate 32.77% 28.88% 32.43% 31.26% 32.57% 37.67% 30.85% -
Total Cost 177,388 283,824 153,756 125,980 102,768 61,460 136,984 -0.27%
-
Net Worth 574,072 480,630 362,399 333,139 302,612 285,930 234,741 -0.94%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 574,072 480,630 362,399 333,139 302,612 285,930 234,741 -0.94%
NOSH 422,112 421,606 185,845 184,055 181,204 176,500 160,781 -1.02%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 22.38% 23.71% 16.27% 12.93% 10.48% 17.13% 20.52% -
ROE 8.91% 18.35% 8.25% 5.61% 3.98% 4.44% 15.07% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 54.14 88.24 98.81 78.61 63.35 42.02 107.20 0.72%
EPS 12.12 20.92 16.08 10.16 6.64 7.20 22.00 0.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.14 1.95 1.81 1.67 1.62 1.46 0.07%
Adjusted Per Share Value based on latest NOSH - 184,055
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 46.12 75.08 37.06 29.20 23.17 14.97 34.78 -0.29%
EPS 10.32 17.80 6.03 3.77 2.43 2.56 7.14 -0.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1585 0.97 0.7314 0.6723 0.6107 0.577 0.4737 -0.94%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 1.44 1.74 1.41 0.00 0.00 0.00 0.00 -
P/RPS 2.66 1.97 1.43 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.88 8.32 8.77 0.00 0.00 0.00 0.00 -100.00%
EY 8.42 12.02 11.40 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.53 0.72 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/10/05 28/10/04 27/10/03 18/11/02 30/11/01 27/11/00 20/10/99 -
Price 1.40 1.69 1.68 0.00 0.00 0.00 0.00 -
P/RPS 2.59 1.92 1.70 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.55 8.08 10.45 0.00 0.00 0.00 0.00 -100.00%
EY 8.66 12.38 9.57 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.48 0.86 0.00 0.00 0.00 0.00 -100.00%

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