[SUNCRN] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
02-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 130.07%
YoY- -24.27%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 117,938 114,926 120,134 89,992 93,914 74,726 69,446 9.22%
PBT 4,936 1,120 7,072 2,288 4,077 3,462 1,533 21.50%
Tax -1,036 944 -144 670 -170 -122 -496 13.05%
NP 3,900 2,064 6,928 2,958 3,906 3,340 1,037 24.69%
-
NP to SH 3,900 2,064 6,928 2,958 3,906 3,340 1,037 24.69%
-
Tax Rate 20.99% -84.29% 2.04% -29.28% 4.17% 3.52% 32.35% -
Total Cost 114,038 112,862 113,206 87,033 90,008 71,386 68,409 8.88%
-
Net Worth 93,813 89,685 83,938 76,559 74,886 49,323 46,679 12.33%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - 163 - - - -
Div Payout % - - - 5.54% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 93,813 89,685 83,938 76,559 74,886 49,323 46,679 12.33%
NOSH 40,966 40,952 40,945 40,940 40,921 19,418 19,449 13.21%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.31% 1.80% 5.77% 3.29% 4.16% 4.47% 1.49% -
ROE 4.16% 2.30% 8.25% 3.86% 5.22% 6.77% 2.22% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 287.89 280.63 293.40 219.81 229.50 384.82 357.05 -3.52%
EPS 9.52 5.04 16.92 7.23 9.55 17.20 5.33 10.14%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 2.29 2.19 2.05 1.87 1.83 2.54 2.40 -0.77%
Adjusted Per Share Value based on latest NOSH - 40,935
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 307.04 299.20 312.75 234.28 244.49 194.54 180.80 9.22%
EPS 10.15 5.37 18.04 7.70 10.17 8.70 2.70 24.68%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 2.4423 2.3349 2.1852 1.9931 1.9496 1.2841 1.2153 12.33%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.89 0.90 0.85 1.00 1.20 1.10 2.18 -
P/RPS 0.31 0.32 0.29 0.45 0.52 0.29 0.61 -10.66%
P/EPS 9.35 17.86 5.02 13.84 12.57 6.40 40.87 -21.78%
EY 10.70 5.60 19.91 7.23 7.96 15.64 2.45 27.83%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.41 0.53 0.66 0.43 0.91 -13.16%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 23/11/06 15/11/05 02/11/04 04/02/04 21/11/02 27/11/01 -
Price 0.81 0.85 0.80 0.94 1.14 1.10 2.22 -
P/RPS 0.28 0.30 0.27 0.43 0.50 0.29 0.62 -12.40%
P/EPS 8.51 16.87 4.73 13.01 11.94 6.40 41.62 -23.23%
EY 11.75 5.93 21.15 7.69 8.37 15.64 2.40 30.29%
DY 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
P/NAPS 0.35 0.39 0.39 0.50 0.62 0.43 0.92 -14.87%

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