[SUNCRN] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
04-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 39.42%
YoY- 16.97%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
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 114,926 120,134 89,992 93,914 74,726 69,446 75,800 7.17%
PBT 1,120 7,072 2,288 4,077 3,462 1,533 5,374 -22.99%
Tax 944 -144 670 -170 -122 -496 -1,209 -
NP 2,064 6,928 2,958 3,906 3,340 1,037 4,165 -11.03%
-
NP to SH 2,064 6,928 2,958 3,906 3,340 1,037 4,165 -11.03%
-
Tax Rate -84.29% 2.04% -29.28% 4.17% 3.52% 32.35% 22.50% -
Total Cost 112,862 113,206 87,033 90,008 71,386 68,409 71,634 7.86%
-
Net Worth 89,685 83,938 76,559 74,886 49,323 46,679 46,996 11.36%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 163 - - - - -
Div Payout % - - 5.54% - - - - -
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 89,685 83,938 76,559 74,886 49,323 46,679 46,996 11.36%
NOSH 40,952 40,945 40,940 40,921 19,418 19,449 19,500 13.15%
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 1.80% 5.77% 3.29% 4.16% 4.47% 1.49% 5.50% -
ROE 2.30% 8.25% 3.86% 5.22% 6.77% 2.22% 8.86% -
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 280.63 293.40 219.81 229.50 384.82 357.05 388.71 -5.28%
EPS 5.04 16.92 7.23 9.55 17.20 5.33 21.33 -21.36%
DPS 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.05 1.87 1.83 2.54 2.40 2.41 -1.58%
Adjusted Per Share Value based on latest NOSH - 40,991
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 299.20 312.75 234.28 244.49 194.54 180.80 197.34 7.17%
EPS 5.37 18.04 7.70 10.17 8.70 2.70 10.84 -11.04%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 2.3349 2.1852 1.9931 1.9496 1.2841 1.2153 1.2235 11.36%
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 30/09/02 28/09/01 29/09/00 -
Price 0.90 0.85 1.00 1.20 1.10 2.18 4.90 -
P/RPS 0.32 0.29 0.45 0.52 0.29 0.61 1.26 -20.41%
P/EPS 17.86 5.02 13.84 12.57 6.40 40.87 22.94 -4.08%
EY 5.60 19.91 7.23 7.96 15.64 2.45 4.36 4.25%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.53 0.66 0.43 0.91 2.03 -23.39%
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 23/11/06 15/11/05 02/11/04 04/02/04 21/11/02 27/11/01 27/11/00 -
Price 0.85 0.80 0.94 1.14 1.10 2.22 4.34 -
P/RPS 0.30 0.27 0.43 0.50 0.29 0.62 1.12 -19.70%
P/EPS 16.87 4.73 13.01 11.94 6.40 41.62 20.32 -3.05%
EY 5.93 21.15 7.69 8.37 15.64 2.40 4.92 3.15%
DY 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.50 0.62 0.43 0.92 1.80 -22.49%

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