[SUNCRN] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 57.49%
YoY- -75.1%
Quarter Report
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 67,494 70,436 56,045 52,085 56,850 43,020 0 -100.00%
PBT 1,716 3,058 2,597 1,150 4,031 3,382 0 -100.00%
Tax 503 -128 -92 -372 -907 0 0 -100.00%
NP 2,219 2,930 2,505 778 3,124 3,382 0 -100.00%
-
NP to SH 2,219 2,930 2,505 778 3,124 3,382 0 -100.00%
-
Tax Rate -29.31% 4.19% 3.54% 32.35% 22.50% 0.00% - -
Total Cost 65,275 67,506 53,540 51,307 53,726 39,638 0 -100.00%
-
Net Worth 76,559 74,886 49,323 46,680 46,996 45,756 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 122 - - - - - - -100.00%
Div Payout % 5.54% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 76,559 74,886 49,323 46,680 46,996 45,756 0 -100.00%
NOSH 40,940 40,921 19,418 19,450 19,500 19,894 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 3.29% 4.16% 4.47% 1.49% 5.50% 7.86% 0.00% -
ROE 2.90% 3.91% 5.08% 1.67% 6.65% 7.39% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 164.86 172.12 288.61 267.79 291.53 216.24 0.00 -100.00%
EPS 5.42 7.16 12.90 4.00 16.00 17.00 0.00 -100.00%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.87 1.83 2.54 2.40 2.41 2.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,933
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 175.71 183.37 145.91 135.60 148.00 112.00 0.00 -100.00%
EPS 5.78 7.63 6.52 2.03 8.13 8.80 0.00 -100.00%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.9931 1.9496 1.2841 1.2153 1.2235 1.1912 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.00 1.20 1.10 2.18 4.90 0.00 0.00 -
P/RPS 0.61 0.70 0.38 0.81 1.68 0.00 0.00 -100.00%
P/EPS 18.45 16.76 8.53 54.50 30.59 0.00 0.00 -100.00%
EY 5.42 5.97 11.73 1.83 3.27 0.00 0.00 -100.00%
DY 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.53 0.66 0.43 0.91 2.03 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 02/11/04 04/02/04 21/11/02 27/11/01 27/11/00 16/11/99 - -
Price 0.94 1.14 1.10 2.22 4.34 0.00 0.00 -
P/RPS 0.57 0.66 0.38 0.83 1.49 0.00 0.00 -100.00%
P/EPS 17.34 15.92 8.53 55.50 27.09 0.00 0.00 -100.00%
EY 5.77 6.28 11.73 1.80 3.69 0.00 0.00 -100.00%
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.62 0.43 0.92 1.80 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