[SUNCRN] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
16-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -69.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Revenue 34,530 26,201 29,786 27,173 22,112 20,404 16,845 12.69%
PBT 2,001 -124 -642 1,780 644 -785 603 22.10%
Tax -573 -134 168 -100 0 386 -45 52.75%
NP 1,428 -258 -474 1,680 644 -399 558 16.93%
-
NP to SH 1,428 -258 -474 1,680 644 -399 558 16.93%
-
Tax Rate 28.64% - - 5.62% 0.00% - 7.46% -
Total Cost 33,102 26,459 30,260 25,493 21,468 20,803 16,287 12.53%
-
Net Worth 98,200 93,780 87,853 82,770 74,244 75,686 46,948 13.07%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Net Worth 98,200 93,780 87,853 82,770 74,244 75,686 46,948 13.07%
NOSH 40,916 40,952 40,862 40,975 41,019 41,134 19,241 13.38%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
NP Margin 4.14% -0.98% -1.59% 6.18% 2.91% -1.96% 3.31% -
ROE 1.45% -0.28% -0.54% 2.03% 0.87% -0.53% 1.19% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 84.39 63.98 72.89 66.32 53.91 49.60 87.55 -0.61%
EPS 3.49 -0.63 -1.16 4.10 1.57 -0.97 2.90 3.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.29 2.15 2.02 1.81 1.84 2.44 -0.27%
Adjusted Per Share Value based on latest NOSH - 40,975
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
RPS 89.89 68.21 77.54 70.74 57.57 53.12 43.85 12.69%
EPS 3.72 -0.67 -1.23 4.37 1.68 -1.04 1.45 16.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5565 2.4415 2.2871 2.1548 1.9329 1.9704 1.2223 13.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 31/03/04 29/03/02 -
Price 0.92 0.90 1.17 1.01 1.06 1.18 2.33 -
P/RPS 1.09 1.41 1.61 1.52 1.97 2.38 2.66 -13.80%
P/EPS 26.36 -142.86 -100.86 24.63 67.52 -121.65 80.34 -16.93%
EY 3.79 -0.70 -0.99 4.06 1.48 -0.82 1.24 20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.54 0.50 0.59 0.64 0.95 -14.15%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 31/03/04 31/03/02 CAGR
Date 17/06/08 17/05/07 16/05/06 16/05/05 26/05/03 18/05/04 28/05/02 -
Price 0.91 0.92 1.15 0.91 1.08 1.00 2.58 -
P/RPS 1.08 1.44 1.58 1.37 2.00 2.02 2.95 -15.40%
P/EPS 26.07 -146.03 -99.14 22.20 68.79 -103.09 88.97 -18.48%
EY 3.84 -0.68 -1.01 4.51 1.45 -0.97 1.12 22.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.53 0.45 0.60 0.54 1.06 -15.70%

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