[SUNSURIA] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -47.87%
YoY- -14.49%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 13,037 20,195 20,586 18,191 15,657 21,831 18,180 -5.38%
PBT -290 -7,428 -2,512 -4,574 -3,240 -2,362 -887 -16.99%
Tax -36 -58 0 1,658 693 883 887 -
NP -326 -7,486 -2,512 -2,916 -2,547 -1,479 0 -
-
NP to SH -385 -7,482 -2,511 -2,916 -2,547 -1,479 -413 -1.16%
-
Tax Rate - - - - - - - -
Total Cost 13,363 27,681 23,098 21,107 18,204 23,310 18,180 -4.99%
-
Net Worth 62,396 62,567 0 74,201 79,675 82,457 84,773 -4.97%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 62,396 62,567 0 74,201 79,675 82,457 84,773 -4.97%
NOSH 132,758 130,348 130,781 130,178 130,615 130,884 108,684 3.38%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -2.50% -37.07% -12.20% -16.03% -16.27% -6.77% 0.00% -
ROE -0.62% -11.96% 0.00% -3.93% -3.20% -1.79% -0.49% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.82 15.49 15.74 13.97 11.99 16.68 16.73 -8.49%
EPS -0.29 -5.74 -1.92 -2.24 -1.95 -1.13 -0.38 -4.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.00 0.57 0.61 0.63 0.78 -8.09%
Adjusted Per Share Value based on latest NOSH - 131,111
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 1.45 2.25 2.29 2.02 1.74 2.43 2.02 -5.37%
EPS -0.04 -0.83 -0.28 -0.32 -0.28 -0.16 -0.05 -3.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0696 0.00 0.0826 0.0887 0.0918 0.0943 -4.97%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.62 0.59 0.86 1.74 0.88 0.57 0.82 -
P/RPS 6.31 3.81 5.46 12.45 7.34 3.42 4.90 4.30%
P/EPS -213.79 -10.28 -44.79 -77.68 -45.13 -50.44 -215.79 -0.15%
EY -0.47 -9.73 -2.23 -1.29 -2.22 -1.98 -0.46 0.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.23 0.00 3.05 1.44 0.90 1.05 3.88%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 20/02/08 16/02/07 23/02/06 28/02/05 26/02/04 26/02/03 04/04/02 -
Price 0.61 0.78 0.83 1.53 2.76 0.52 0.73 -
P/RPS 6.21 5.03 5.27 10.95 23.02 3.12 4.36 6.06%
P/EPS -210.34 -13.59 -43.23 -68.30 -141.54 -46.02 -192.11 1.52%
EY -0.48 -7.36 -2.31 -1.46 -0.71 -2.17 -0.52 -1.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.63 0.00 2.68 4.52 0.83 0.94 5.55%

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