[SUNRISE] YoY Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -8.07%
YoY- 169.12%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 316,609 248,310 158,488 150,457 74,289 141,765 17.42%
PBT 140,029 50,114 39,546 32,216 13,464 44,953 25.49%
Tax -41,157 -17,446 -11,597 -11,389 -5,725 -12,362 27.17%
NP 98,872 32,668 27,949 20,826 7,738 32,590 24.83%
-
NP to SH 98,872 32,668 27,949 20,826 7,738 32,590 24.83%
-
Tax Rate 29.39% 34.81% 29.33% 35.35% 42.52% 27.50% -
Total Cost 217,737 215,642 130,538 129,630 66,550 109,174 14.79%
-
Net Worth 531,781 344,974 343,215 315,299 295,641 255,643 15.76%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 531,781 344,974 343,215 315,299 295,641 255,643 15.76%
NOSH 422,048 196,008 184,524 181,206 181,374 160,781 21.27%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 31.23% 13.16% 17.63% 13.84% 10.42% 22.99% -
ROE 18.59% 9.47% 8.14% 6.61% 2.62% 12.75% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 75.02 126.68 85.89 83.03 40.96 88.17 -3.17%
EPS 23.43 16.67 15.15 11.49 4.27 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.76 1.86 1.74 1.63 1.59 -4.54%
Adjusted Per Share Value based on latest NOSH - 181,097
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.89 50.11 31.98 30.36 14.99 28.61 17.42%
EPS 19.95 6.59 5.64 4.20 1.56 6.58 24.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0732 0.6962 0.6926 0.6363 0.5966 0.5159 15.76%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 1.56 2.92 1.11 0.00 0.00 0.00 -
P/RPS 2.08 2.30 1.29 0.00 0.00 0.00 -
P/EPS 6.66 17.52 7.33 0.00 0.00 0.00 -
EY 15.02 5.71 13.65 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.66 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 04/05/00 -
Price 1.44 2.75 1.18 0.00 0.00 0.00 -
P/RPS 1.92 2.17 1.37 0.00 0.00 0.00 -
P/EPS 6.15 16.50 7.79 0.00 0.00 0.00 -
EY 16.27 6.06 12.84 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.56 0.63 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