[SUNSURIA] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -54.8%
YoY- 3.0%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 22,258 23,157 18,349 5,036 5,098 3,919 5,417 29.25%
PBT 8,310 1,949 2,213 613 601 457 879 50.37%
Tax 1,110 -774 -950 -166 -167 -218 -200 -
NP 9,420 1,175 1,263 447 434 239 679 61.21%
-
NP to SH 9,406 1,173 1,262 447 434 239 679 61.17%
-
Tax Rate -13.36% 39.71% 42.93% 27.08% 27.79% 47.70% 22.75% -
Total Cost 12,838 21,982 17,086 4,589 4,664 3,680 4,738 19.84%
-
Net Worth 587,875 90,260 88,339 70,994 71,018 69,044 66,594 48.51%
Dividend
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 587,875 90,260 88,339 70,994 71,018 69,044 66,594 48.51%
NOSH 734,843 158,351 157,749 131,470 131,515 132,777 130,576 36.85%
Ratio Analysis
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 42.32% 5.07% 6.88% 8.88% 8.51% 6.10% 12.53% -
ROE 1.60% 1.30% 1.43% 0.63% 0.61% 0.35% 1.02% -
Per Share
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.03 14.62 11.63 3.83 3.88 2.95 4.15 -5.55%
EPS 1.28 0.74 0.80 0.34 0.33 0.18 0.52 17.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.57 0.56 0.54 0.54 0.52 0.51 8.51%
Adjusted Per Share Value based on latest NOSH - 131,470
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.48 2.58 2.04 0.56 0.57 0.44 0.60 29.39%
EPS 1.05 0.13 0.14 0.05 0.05 0.03 0.08 59.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6542 0.1004 0.0983 0.079 0.079 0.0768 0.0741 48.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 31/12/15 31/12/14 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.905 1.31 1.31 0.50 0.50 0.50 0.52 -
P/RPS 29.88 8.96 11.26 13.05 12.90 16.94 12.53 17.09%
P/EPS 70.70 176.85 163.75 147.06 151.52 277.78 100.00 -6.10%
EY 1.41 0.57 0.61 0.68 0.66 0.36 1.00 6.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 2.30 2.34 0.93 0.93 0.96 1.02 1.87%
Price Multiplier on Announcement Date
31/12/15 31/12/14 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/02/16 17/02/15 12/08/14 22/08/13 13/08/12 16/08/11 23/08/10 -
Price 0.845 1.52 1.28 0.50 0.50 0.50 0.52 -
P/RPS 27.90 10.39 11.00 13.05 12.90 16.94 12.53 15.64%
P/EPS 66.02 205.19 160.00 147.06 151.52 277.78 100.00 -7.26%
EY 1.51 0.49 0.63 0.68 0.66 0.36 1.00 7.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 2.67 2.29 0.93 0.93 0.96 1.02 0.70%

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