[SUNRISE] YoY Cumulative Quarter Result on 31-Dec-2002 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 177.18%
YoY- 14.39%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 152,945 160,814 119,159 77,328 61,741 38,022 87,255 -0.59%
PBT 60,270 65,192 25,683 18,180 13,959 8,561 24,668 -0.94%
Tax -18,122 -19,036 -7,998 -5,222 -2,631 -3,304 -7,646 -0.91%
NP 42,148 46,156 17,685 12,958 11,328 5,257 17,022 -0.95%
-
NP to SH 42,148 46,156 17,685 12,958 11,328 5,257 17,022 -0.95%
-
Tax Rate 30.07% 29.20% 31.14% 28.72% 18.85% 38.59% 31.00% -
Total Cost 110,797 114,658 101,474 64,370 50,413 32,765 70,233 -0.48%
-
Net Worth 565,348 502,062 364,928 334,102 311,746 295,479 242,780 -0.89%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 565,348 502,062 364,928 334,102 311,746 295,479 242,780 -0.89%
NOSH 421,901 421,901 187,142 184,586 181,248 181,275 160,781 -1.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 27.56% 28.70% 14.84% 16.76% 18.35% 13.83% 19.51% -
ROE 7.46% 9.19% 4.85% 3.88% 3.63% 1.78% 7.01% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 36.25 38.12 63.67 41.89 34.06 20.97 54.27 0.42%
EPS 9.99 10.94 9.45 7.02 6.25 2.90 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.19 1.95 1.81 1.72 1.63 1.51 0.12%
Adjusted Per Share Value based on latest NOSH - 184,888
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 30.87 32.45 24.05 15.61 12.46 7.67 17.61 -0.59%
EPS 8.51 9.31 3.57 2.62 2.29 1.06 3.44 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1409 1.0132 0.7365 0.6742 0.6291 0.5963 0.49 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 1.17 1.71 2.01 0.00 0.00 0.00 0.00 -
P/RPS 3.23 4.49 3.16 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.71 15.63 21.27 0.00 0.00 0.00 0.00 -100.00%
EY 8.54 6.40 4.70 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.44 1.03 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/02/06 27/01/05 06/02/04 27/02/03 26/02/02 28/02/01 29/02/00 -
Price 1.59 1.75 2.50 1.14 0.00 0.00 0.00 -
P/RPS 4.39 4.59 3.93 2.72 0.00 0.00 0.00 -100.00%
P/EPS 15.92 16.00 26.46 16.24 0.00 0.00 0.00 -100.00%
EY 6.28 6.25 3.78 6.16 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.47 1.28 0.63 0.00 0.00 0.00 -100.00%

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