[SUNZEN] YoY Quarter Result on 31-Dec-2022

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022
Profit Trend
QoQ- 19.98%
YoY- 71.06%
View:
Show?
Quarter Result
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
Revenue 23,958 29,338 23,035 17,036 31.38%
PBT 3,080 4,843 2,036 1,637 65.85%
Tax -869 -1,250 -789 -449 69.64%
NP 2,211 3,593 1,247 1,188 64.41%
-
NP to SH 1,971 3,110 1,074 1,141 54.89%
-
Tax Rate 28.21% 25.81% 38.75% 27.43% -
Total Cost 21,747 25,745 21,788 15,848 28.82%
-
Net Worth 133,934 126,875 120,200 120,335 8.94%
Dividend
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
Net Worth 133,934 126,875 120,200 120,335 8.94%
NOSH 721,236 720,799 720,680 720,540 0.07%
Ratio Analysis
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
NP Margin 9.23% 12.25% 5.41% 6.97% -
ROE 1.47% 2.45% 0.89% 0.95% -
Per Share
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
RPS 3.40 4.16 3.26 2.41 31.71%
EPS 0.28 0.44 0.15 0.16 56.50%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.17 9.31%
Adjusted Per Share Value based on latest NOSH - 720,540
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
RPS 3.28 4.02 3.16 2.33 31.48%
EPS 0.27 0.43 0.15 0.16 52.01%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1835 0.1739 0.1647 0.1649 8.93%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
Date 29/03/24 29/12/23 31/03/23 30/12/22 -
Price 0.33 0.30 0.21 0.20 -
P/RPS 9.71 7.21 6.45 8.31 13.27%
P/EPS 118.02 67.99 138.25 124.08 -3.92%
EY 0.85 1.47 0.72 0.81 3.93%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.67 1.24 1.18 36.46%
Price Multiplier on Announcement Date
31/03/24 31/12/23 31/03/23 31/12/22 CAGR
Date 24/05/24 29/02/24 26/05/23 23/02/23 -
Price 0.40 0.295 0.20 0.205 -
P/RPS 11.77 7.09 6.14 8.52 29.51%
P/EPS 143.06 66.86 131.67 127.18 9.87%
EY 0.70 1.50 0.76 0.79 -9.22%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.64 1.18 1.21 56.06%

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