[SUNSURIA] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 90.72%
YoY- 60.67%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,041 9,376 8,520 10,530 8,976 10,208 8,563 2.68%
PBT 1,081 1,010 1,256 1,695 1,256 406 -130 -
Tax -333 -349 -438 -400 -451 -14 -23 56.05%
NP 748 661 818 1,295 805 392 -153 -
-
NP to SH 748 661 818 1,295 806 392 -212 -
-
Tax Rate 30.80% 34.55% 34.87% 23.60% 35.91% 3.45% - -
Total Cost 9,293 8,715 7,702 9,235 8,171 9,816 8,716 1.07%
-
Net Worth 72,175 69,988 68,815 66,712 64,999 62,719 62,275 2.48%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 72,175 69,988 68,815 66,712 64,999 62,719 62,275 2.48%
NOSH 131,228 129,607 129,841 130,808 129,999 130,666 132,500 -0.16%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 7.45% 7.05% 9.60% 12.30% 8.97% 3.84% -1.79% -
ROE 1.04% 0.94% 1.19% 1.94% 1.24% 0.63% -0.34% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 7.65 7.23 6.56 8.05 6.90 7.81 6.46 2.85%
EPS 0.57 0.51 0.63 0.99 0.62 0.30 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.54 0.53 0.51 0.50 0.48 0.47 2.65%
Adjusted Per Share Value based on latest NOSH - 131,063
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 1.12 1.05 0.95 1.18 1.00 1.14 0.96 2.60%
EPS 0.08 0.07 0.09 0.14 0.09 0.04 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0806 0.0781 0.0768 0.0745 0.0726 0.07 0.0695 2.49%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.56 0.50 0.50 0.50 0.52 0.66 0.69 -
P/RPS 7.32 6.91 7.62 6.21 7.53 8.45 10.68 -6.09%
P/EPS 98.25 98.04 79.37 50.51 83.87 220.00 -431.25 -
EY 1.02 1.02 1.26 1.98 1.19 0.45 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.93 0.94 0.98 1.04 1.38 1.47 -5.90%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 23/11/12 30/11/11 24/11/10 26/11/09 12/11/08 22/11/07 -
Price 0.89 0.50 0.50 0.50 0.55 0.50 0.70 -
P/RPS 11.63 6.91 7.62 6.21 7.97 6.40 10.83 1.19%
P/EPS 156.14 98.04 79.37 50.51 88.71 166.67 -437.50 -
EY 0.64 1.02 1.26 1.98 1.13 0.60 -0.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.93 0.94 0.98 1.10 1.04 1.49 1.40%

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