[SUNCRN] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -128.41%
YoY- 45.57%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Revenue 157,288 96,060 138,120 104,804 119,144 108,692 88,448 8.56%
PBT 13,228 3,236 8,004 -496 -2,568 7,120 2,576 26.30%
Tax -608 268 -2,292 -536 672 -400 0 -
NP 12,620 3,504 5,712 -1,032 -1,896 6,720 2,576 25.46%
-
NP to SH 12,620 3,504 5,712 -1,032 -1,896 6,720 2,576 25.46%
-
Tax Rate 4.60% -8.28% 28.64% - - 5.62% 0.00% -
Total Cost 144,668 92,556 132,408 105,836 121,040 101,972 85,872 7.72%
-
Net Worth 108,020 104,792 98,200 93,780 87,853 82,770 74,244 5.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Div - 3,274 - - - - - -
Div Payout % - 93.46% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Net Worth 108,020 104,792 98,200 93,780 87,853 82,770 74,244 5.49%
NOSH 40,762 40,934 40,916 40,952 40,862 40,975 41,019 -0.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
NP Margin 8.02% 3.65% 4.14% -0.98% -1.59% 6.18% 2.91% -
ROE 11.68% 3.34% 5.82% -1.10% -2.16% 8.12% 3.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 385.87 234.67 337.56 255.92 291.58 265.26 215.63 8.66%
EPS 30.96 8.56 13.96 -2.52 -4.64 16.40 6.28 25.57%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.56 2.40 2.29 2.15 2.02 1.81 5.59%
Adjusted Per Share Value based on latest NOSH - 40,952
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 409.48 250.08 359.58 272.84 310.18 282.97 230.26 8.56%
EPS 32.85 9.12 14.87 -2.69 -4.94 17.49 6.71 25.44%
DPS 0.00 8.53 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8122 2.7281 2.5565 2.4415 2.2871 2.1548 1.9329 5.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 -
Price 1.35 0.87 0.92 0.90 1.17 1.01 1.06 -
P/RPS 0.35 0.37 0.27 0.35 0.40 0.38 0.49 -4.68%
P/EPS 4.36 10.16 6.59 -35.71 -25.22 6.16 16.88 -17.57%
EY 22.93 9.84 15.17 -2.80 -3.97 16.24 5.92 21.32%
DY 0.00 9.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.38 0.39 0.54 0.50 0.59 -2.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 21/05/10 20/05/09 17/06/08 17/05/07 16/05/06 16/05/05 26/05/03 -
Price 1.48 0.92 0.91 0.92 1.15 0.91 1.08 -
P/RPS 0.38 0.39 0.27 0.36 0.39 0.34 0.50 -3.84%
P/EPS 4.78 10.75 6.52 -36.51 -24.78 5.55 17.20 -16.70%
EY 20.92 9.30 15.34 -2.74 -4.03 18.02 5.81 20.06%
DY 0.00 8.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.36 0.38 0.40 0.53 0.45 0.60 -0.98%

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