[SUNZEN] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 61.55%
YoY- 103.91%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 7,903 6,192 8,461 8,980 8,174 7,701 7,846 0.12%
PBT -727 -410 85 1,227 684 555 952 -
Tax -4 -58 -77 -185 -173 -124 -150 -45.31%
NP -731 -468 8 1,042 511 431 802 -
-
NP to SH -744 -467 8 1,042 511 431 802 -
-
Tax Rate - - 90.59% 15.08% 25.29% 22.34% 15.76% -
Total Cost 8,634 6,660 8,453 7,938 7,663 7,270 7,044 3.44%
-
Net Worth 80,616 49,447 24,000 31,259 31,561 29,724 28,218 19.10%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 1,190 901 - - -
Div Payout % - - - 114.29% 176.47% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 80,616 49,447 24,000 31,259 31,561 29,724 28,218 19.10%
NOSH 479,124 274,705 80,000 148,857 150,294 148,620 148,518 21.53%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.25% -7.56% 0.09% 11.60% 6.25% 5.60% 10.22% -
ROE -0.92% -0.94% 0.03% 3.33% 1.62% 1.45% 2.84% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 1.96 2.25 10.58 6.03 5.44 5.18 5.28 -15.21%
EPS -0.18 -0.17 0.01 0.70 0.34 0.29 0.54 -
DPS 0.00 0.00 0.00 0.80 0.60 0.00 0.00 -
NAPS 0.20 0.18 0.30 0.21 0.21 0.20 0.19 0.85%
Adjusted Per Share Value based on latest NOSH - 148,857
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.98 0.77 1.05 1.12 1.02 0.96 0.98 0.00%
EPS -0.09 -0.06 0.00 0.13 0.06 0.05 0.10 -
DPS 0.00 0.00 0.00 0.15 0.11 0.00 0.00 -
NAPS 0.1002 0.0615 0.0298 0.0389 0.0392 0.037 0.0351 19.08%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.205 0.41 0.41 0.27 0.18 0.18 0.22 -
P/RPS 10.46 18.19 3.88 4.48 3.31 3.47 4.16 16.59%
P/EPS -111.06 -241.18 4,100.00 38.57 52.94 62.07 40.74 -
EY -0.90 -0.41 0.02 2.59 1.89 1.61 2.45 -
DY 0.00 0.00 0.00 2.96 3.33 0.00 0.00 -
P/NAPS 1.03 2.28 1.37 1.29 0.86 0.90 1.16 -1.95%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 24/11/15 25/11/14 28/11/13 22/11/12 17/11/11 25/11/10 -
Price 0.225 0.475 0.38 0.24 0.19 0.21 0.21 -
P/RPS 11.48 21.07 3.59 3.98 3.49 4.05 3.98 19.29%
P/EPS -121.90 -279.41 3,800.00 34.29 55.88 72.41 38.89 -
EY -0.82 -0.36 0.03 2.92 1.79 1.38 2.57 -
DY 0.00 0.00 0.00 3.33 3.16 0.00 0.00 -
P/NAPS 1.13 2.64 1.27 1.14 0.90 1.05 1.11 0.29%

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