[SUNCRN] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 180.58%
YoY- -54.1%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 110,940 116,566 110,966 82,664 96,644 69,794 66,604 8.87%
PBT 4,098 -906 5,864 144 2,904 3,250 1,214 22.46%
Tax -894 590 -8 1,142 -102 -254 -226 25.74%
NP 3,204 -316 5,856 1,286 2,802 2,996 988 21.65%
-
NP to SH 3,204 -316 5,856 1,286 2,802 2,996 988 21.65%
-
Tax Rate 21.82% - 0.14% -793.06% 3.51% 7.82% 18.62% -
Total Cost 107,736 116,882 105,110 81,378 93,842 66,798 65,616 8.61%
-
Net Worth 92,596 86,292 81,902 75,357 73,327 48,636 46,238 12.26%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 92,596 86,292 81,902 75,357 73,327 48,636 46,238 12.26%
NOSH 40,971 40,512 40,951 40,955 40,964 19,454 19,760 12.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.89% -0.27% 5.28% 1.56% 2.90% 4.29% 1.48% -
ROE 3.46% -0.37% 7.15% 1.71% 3.82% 6.16% 2.14% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 270.77 287.73 270.97 201.84 235.92 358.75 337.06 -3.58%
EPS 7.82 -0.78 14.30 3.14 6.84 15.40 5.00 7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.13 2.00 1.84 1.79 2.50 2.34 -0.57%
Adjusted Per Share Value based on latest NOSH - 41,023
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 288.82 303.46 288.89 215.20 251.60 181.70 173.39 8.87%
EPS 8.34 -0.82 15.25 3.35 7.29 7.80 2.57 21.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4106 2.2465 2.1322 1.9618 1.909 1.2662 1.2038 12.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.98 0.88 0.98 1.04 2.00 2.50 -
P/RPS 0.34 0.34 0.32 0.49 0.44 0.56 0.74 -12.15%
P/EPS 11.64 -125.64 6.15 31.21 15.20 12.99 50.00 -21.55%
EY 8.59 -0.80 16.25 3.20 6.58 7.70 2.00 27.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.44 0.53 0.58 0.80 1.07 -15.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 18/08/05 20/08/04 21/08/03 29/08/02 27/08/01 -
Price 0.92 0.89 0.90 0.92 1.24 1.90 2.50 -
P/RPS 0.34 0.31 0.33 0.46 0.53 0.53 0.74 -12.15%
P/EPS 11.76 -114.10 6.29 29.30 18.13 12.34 50.00 -21.42%
EY 8.50 -0.88 15.89 3.41 5.52 8.11 2.00 27.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.50 0.69 0.76 1.07 -14.76%

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