[SUNCRN] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 720.93%
YoY- 1113.92%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 76,670 52,881 68,923 55,470 58,283 55,483 41,332 10.84%
PBT 5,671 1,924 5,319 2,049 -453 2,932 72 106.97%
Tax -752 237 -802 -447 295 -4 571 -
NP 4,919 2,161 4,517 1,602 -158 2,928 643 40.34%
-
NP to SH 4,919 2,161 4,517 1,602 -158 2,928 643 40.34%
-
Tax Rate 13.26% -12.32% 15.08% 21.82% - 0.14% -793.06% -
Total Cost 71,751 50,720 64,406 53,868 58,441 52,555 40,689 9.91%
-
Net Worth 109,039 101,910 97,875 92,596 86,292 81,902 75,357 6.34%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,034 - - - - - - -
Div Payout % 41.36% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 109,039 101,910 97,875 92,596 86,292 81,902 75,357 6.34%
NOSH 40,686 40,928 40,951 40,971 40,512 40,951 40,955 -0.10%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.42% 4.09% 6.55% 2.89% -0.27% 5.28% 1.56% -
ROE 4.51% 2.12% 4.62% 1.73% -0.18% 3.58% 0.85% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 188.44 129.20 168.30 135.39 143.86 135.49 100.92 10.96%
EPS 12.09 5.28 11.03 3.91 -0.39 7.15 1.57 40.50%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.49 2.39 2.26 2.13 2.00 1.84 6.46%
Adjusted Per Share Value based on latest NOSH - 40,969
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 199.60 137.67 179.43 144.41 151.73 144.44 107.60 10.84%
EPS 12.81 5.63 11.76 4.17 -0.41 7.62 1.67 40.41%
DPS 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8387 2.6531 2.5481 2.4106 2.2465 2.1322 1.9618 6.34%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.76 0.94 0.98 0.91 0.98 0.88 0.98 -
P/RPS 0.93 0.73 0.58 0.67 0.68 0.65 0.97 -0.69%
P/EPS 14.56 17.80 8.88 23.27 -251.28 12.31 62.42 -21.53%
EY 6.87 5.62 11.26 4.30 -0.40 8.13 1.60 27.47%
DY 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.38 0.41 0.40 0.46 0.44 0.53 3.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 20/08/09 28/08/08 28/08/07 29/08/06 18/08/05 20/08/04 -
Price 1.87 1.07 0.99 0.92 0.89 0.90 0.92 -
P/RPS 0.99 0.83 0.59 0.68 0.62 0.66 0.91 1.41%
P/EPS 15.47 20.27 8.98 23.53 -228.21 12.59 58.60 -19.89%
EY 6.47 4.93 11.14 4.25 -0.44 7.94 1.71 24.81%
DY 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.43 0.41 0.41 0.42 0.45 0.50 5.76%

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