[SUNZEN] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[SUNZEN] SUNZEN BIOTECH BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 6750.0%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
SUNZEN's Result
SUNZEN's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 103,091 14,043 8,922 10,557 11,619 8,522 8,470 51.60%
PBT 125 1,788 -467 608 1,381 207 472 -19.84%
Tax -16 406 17 -60 -142 31 -182 -33.29%
NP 109 2,194 -450 548 1,239 238 290 -15.03%
-
NP to SH 109 2,203 -452 548 1,239 238 290 -15.03%
-
Tax Rate 12.80% -22.71% - 9.87% 10.28% -14.98% 38.56% -
Total Cost 102,982 11,849 9,372 10,009 10,380 8,284 8,180 52.46%
-
Net Worth 100,837 89,722 50,850 49,909 32,840 29,750 30,526 22.01%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 100,837 89,722 50,850 49,909 32,840 29,750 30,526 22.01%
NOSH 482,318 479,124 282,500 166,363 149,277 148,750 152,631 21.11%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.11% 15.62% -5.04% 5.19% 10.66% 2.79% 3.42% -
ROE 0.11% 2.46% -0.89% 1.10% 3.77% 0.80% 0.95% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 21.47 3.13 3.16 6.35 7.78 5.73 5.55 25.26%
EPS 0.02 0.49 -0.16 0.22 0.83 0.16 0.19 -31.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.18 0.30 0.22 0.20 0.20 0.81%
Adjusted Per Share Value based on latest NOSH - 166,363
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 14.29 1.95 1.24 1.46 1.61 1.18 1.17 51.69%
EPS 0.02 0.31 -0.06 0.08 0.17 0.03 0.04 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1398 0.1244 0.0705 0.0692 0.0455 0.0412 0.0423 22.02%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.31 0.205 0.42 0.425 0.225 0.24 0.23 -
P/RPS 1.44 6.55 13.30 6.70 2.89 4.19 4.14 -16.12%
P/EPS 1,365.64 41.75 -262.50 129.02 27.11 150.00 121.05 49.70%
EY 0.07 2.40 -0.38 0.78 3.69 0.67 0.83 -33.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.03 2.33 1.42 1.02 1.20 1.15 4.29%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 28/02/17 25/02/16 25/02/15 27/02/14 28/02/13 29/02/12 -
Price 0.275 0.29 0.33 0.485 0.285 0.18 0.21 -
P/RPS 1.28 9.26 10.45 7.64 3.66 3.14 3.78 -16.49%
P/EPS 1,211.46 59.06 -206.25 147.24 34.34 112.50 110.53 48.98%
EY 0.08 1.69 -0.48 0.68 2.91 0.89 0.90 -33.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.45 1.83 1.62 1.30 0.90 1.05 3.75%

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