[SUNRISE] YoY Annualized Quarter Result on 30-Sep-2005 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
26-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -51.13%
YoY- -42.0%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
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 792,820 522,496 412,252 228,548 372,024 183,640 144,680 32.74%
PBT 171,148 342,356 122,756 76,092 124,020 44,228 27,204 35.83%
Tax -50,780 -41,784 -41,892 -24,932 -35,820 -14,344 -8,504 34.65%
NP 120,368 300,572 80,864 51,160 88,200 29,884 18,700 36.35%
-
NP to SH 120,632 300,660 83,544 51,160 88,200 29,884 18,700 36.39%
-
Tax Rate 29.67% 12.20% 34.13% 32.77% 28.88% 32.43% 31.26% -
Total Cost 672,452 221,924 331,388 177,388 283,824 153,756 125,980 32.16%
-
Net Worth 819,047 688,403 529,274 574,072 480,630 362,399 333,139 16.15%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - 40,713 - - - - -
Div Payout % - - 48.73% - - - - -
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 819,047 688,403 529,274 574,072 480,630 362,399 333,139 16.15%
NOSH 473,437 430,251 407,134 422,112 421,606 185,845 184,055 17.03%
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 15.18% 57.53% 19.62% 22.38% 23.71% 16.27% 12.93% -
ROE 14.73% 43.68% 15.78% 8.91% 18.35% 8.25% 5.61% -
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 167.46 121.44 101.26 54.14 88.24 98.81 78.61 13.41%
EPS 25.48 69.88 20.52 12.12 20.92 16.08 10.16 16.54%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.60 1.30 1.36 1.14 1.95 1.81 -0.74%
Adjusted Per Share Value based on latest NOSH - 422,112
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 160.00 105.44 83.20 46.12 75.08 37.06 29.20 32.74%
EPS 24.34 60.68 16.86 10.32 17.80 6.03 3.77 36.41%
DPS 0.00 0.00 8.22 0.00 0.00 0.00 0.00 -
NAPS 1.6529 1.3893 1.0681 1.1585 0.97 0.7314 0.6723 16.15%
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 - -
Price 1.44 3.50 1.48 1.44 1.74 1.41 0.00 -
P/RPS 0.86 2.88 1.46 2.66 1.97 1.43 0.00 -
P/EPS 5.65 5.01 7.21 11.88 8.32 8.77 0.00 -
EY 17.69 19.97 13.86 8.42 12.02 11.40 0.00 -
DY 0.00 0.00 6.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 2.19 1.14 1.06 1.53 0.72 0.00 -
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 27/11/08 23/10/07 28/11/06 26/10/05 28/10/04 27/10/03 18/11/02 -
Price 1.34 3.36 1.85 1.40 1.69 1.68 0.00 -
P/RPS 0.80 2.77 1.83 2.59 1.92 1.70 0.00 -
P/EPS 5.26 4.81 9.02 11.55 8.08 10.45 0.00 -
EY 19.01 20.80 11.09 8.66 12.38 9.57 0.00 -
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 2.10 1.42 1.03 1.48 0.86 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