[SUNWAY-] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -71.03%
YoY- 81.65%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 441,993 377,023 954,698 333,640 314,575 196,500 193,637 13.52%
PBT 37,247 12,379 29,792 31,574 20,962 -124,044 -16,357 -
Tax -9,315 -3,614 -25,289 -10,270 -9,234 124,044 16,357 -
NP 27,932 8,765 4,503 21,304 11,728 0 0 -
-
NP to SH 27,040 6,868 4,503 21,304 11,728 -124,254 -13,589 -
-
Tax Rate 25.01% 29.19% 84.89% 32.53% 44.05% - - -
Total Cost 414,061 368,258 950,195 312,336 302,847 196,500 193,637 12.39%
-
Net Worth 537,542 0 466,575 362,168 238,604 283,499 412,523 4.15%
Dividend
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 537,542 0 466,575 362,168 238,604 283,499 412,523 4.15%
NOSH 542,971 540,916 542,530 426,080 404,413 404,999 404,434 4.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 6.32% 2.32% 0.47% 6.39% 3.73% 0.00% 0.00% -
ROE 5.03% 0.00% 0.97% 5.88% 4.92% -43.83% -3.29% -
Per Share
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 81.40 69.70 175.97 78.30 77.79 48.52 47.88 8.50%
EPS 4.98 1.27 0.83 5.00 2.90 -30.68 -3.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.00 0.86 0.85 0.59 0.70 1.02 -0.45%
Adjusted Per Share Value based on latest NOSH - 426,080
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 75.84 64.69 163.81 57.25 53.97 33.72 33.22 13.53%
EPS 4.64 1.18 0.77 3.66 2.01 -21.32 -2.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9223 0.00 0.8006 0.6214 0.4094 0.4864 0.7078 4.15%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/11/07 30/11/06 23/11/05 19/05/04 20/05/03 15/05/02 30/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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