[SUNCRN] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 261.15%
YoY- -54.1%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 55,470 58,283 55,483 41,332 48,322 34,897 33,302 8.87%
PBT 2,049 -453 2,932 72 1,452 1,625 607 22.46%
Tax -447 295 -4 571 -51 -127 -113 25.74%
NP 1,602 -158 2,928 643 1,401 1,498 494 21.65%
-
NP to SH 1,602 -158 2,928 643 1,401 1,498 494 21.65%
-
Tax Rate 21.82% - 0.14% -793.06% 3.51% 7.82% 18.62% -
Total Cost 53,868 58,441 52,555 40,689 46,921 33,399 32,808 8.61%
-
Net Worth 92,596 86,292 81,902 75,357 73,327 48,636 46,238 12.26%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 92,596 86,292 81,902 75,357 73,327 48,636 46,238 12.26%
NOSH 40,971 40,512 40,951 40,955 40,964 19,454 19,760 12.91%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.89% -0.27% 5.28% 1.56% 2.90% 4.29% 1.48% -
ROE 1.73% -0.18% 3.58% 0.85% 1.91% 3.08% 1.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 135.39 143.86 135.49 100.92 117.96 179.38 168.53 -3.58%
EPS 3.91 -0.39 7.15 1.57 3.42 7.70 2.50 7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.13 2.00 1.84 1.79 2.50 2.34 -0.57%
Adjusted Per Share Value based on latest NOSH - 41,023
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 144.41 151.73 144.44 107.60 125.80 90.85 86.70 8.87%
EPS 4.17 -0.41 7.62 1.67 3.65 3.90 1.29 21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4106 2.2465 2.1322 1.9618 1.909 1.2662 1.2038 12.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.98 0.88 0.98 1.04 2.00 2.50 -
P/RPS 0.67 0.68 0.65 0.97 0.88 1.11 1.48 -12.36%
P/EPS 23.27 -251.28 12.31 62.42 30.41 25.97 100.00 -21.56%
EY 4.30 -0.40 8.13 1.60 3.29 3.85 1.00 27.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.44 0.53 0.58 0.80 1.07 -15.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 18/08/05 20/08/04 21/08/03 29/08/02 27/08/01 -
Price 0.92 0.89 0.90 0.92 1.24 1.90 2.50 -
P/RPS 0.68 0.62 0.66 0.91 1.05 1.06 1.48 -12.15%
P/EPS 23.53 -228.21 12.59 58.60 36.26 24.68 100.00 -21.41%
EY 4.25 -0.44 7.94 1.71 2.76 4.05 1.00 27.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.50 0.69 0.76 1.07 -14.76%

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