[SUNRISE] YoY Annualized Quarter Result on 30-Sep-2003 [#1]

Announcement Date
27-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ-0.0%
YoY- 59.81%
Quarter Report
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 412,252 228,548 372,024 183,640 144,680 114,800 74,168 33.07%
PBT 122,756 76,092 124,020 44,228 27,204 17,844 20,388 34.86%
Tax -41,892 -24,932 -35,820 -14,344 -8,504 -5,812 -7,680 32.65%
NP 80,864 51,160 88,200 29,884 18,700 12,032 12,708 36.10%
-
NP to SH 83,544 51,160 88,200 29,884 18,700 12,032 12,708 36.84%
-
Tax Rate 34.13% 32.77% 28.88% 32.43% 31.26% 32.57% 37.67% -
Total Cost 331,388 177,388 283,824 153,756 125,980 102,768 61,460 32.40%
-
Net Worth 529,274 574,072 480,630 362,399 333,139 302,612 285,930 10.80%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 40,713 - - - - - - -
Div Payout % 48.73% - - - - - - -
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 529,274 574,072 480,630 362,399 333,139 302,612 285,930 10.80%
NOSH 407,134 422,112 421,606 185,845 184,055 181,204 176,500 14.93%
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 19.62% 22.38% 23.71% 16.27% 12.93% 10.48% 17.13% -
ROE 15.78% 8.91% 18.35% 8.25% 5.61% 3.98% 4.44% -
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 101.26 54.14 88.24 98.81 78.61 63.35 42.02 15.78%
EPS 20.52 12.12 20.92 16.08 10.16 6.64 7.20 19.06%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.36 1.14 1.95 1.81 1.67 1.62 -3.59%
Adjusted Per Share Value based on latest NOSH - 185,845
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.20 46.12 75.08 37.06 29.20 23.17 14.97 33.07%
EPS 16.86 10.32 17.80 6.03 3.77 2.43 2.56 36.89%
DPS 8.22 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0681 1.1585 0.97 0.7314 0.6723 0.6107 0.577 10.80%
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 - - - -
Price 1.48 1.44 1.74 1.41 0.00 0.00 0.00 -
P/RPS 1.46 2.66 1.97 1.43 0.00 0.00 0.00 -
P/EPS 7.21 11.88 8.32 8.77 0.00 0.00 0.00 -
EY 13.86 8.42 12.02 11.40 0.00 0.00 0.00 -
DY 6.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.06 1.53 0.72 0.00 0.00 0.00 -
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 28/11/06 26/10/05 28/10/04 27/10/03 18/11/02 30/11/01 27/11/00 -
Price 1.85 1.40 1.69 1.68 0.00 0.00 0.00 -
P/RPS 1.83 2.59 1.92 1.70 0.00 0.00 0.00 -
P/EPS 9.02 11.55 8.08 10.45 0.00 0.00 0.00 -
EY 11.09 8.66 12.38 9.57 0.00 0.00 0.00 -
DY 5.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.03 1.48 0.86 0.00 0.00 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