[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
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 29,338 19,775 23,035 17,036 72.21%
PBT 4,843 1,708 2,036 1,637 195.84%
Tax -1,250 -673 -789 -449 178.39%
NP 3,593 1,035 1,247 1,188 202.44%
-
NP to SH 3,110 921 1,074 1,141 172.56%
-
Tax Rate 25.81% 39.40% 38.75% 27.43% -
Total Cost 25,745 18,740 21,788 15,848 62.44%
-
Net Worth 126,875 127,134 120,200 120,335 5.43%
Dividend
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 126,875 127,134 120,200 120,335 5.43%
NOSH 720,799 720,799 720,680 720,540 0.03%
Ratio Analysis
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 12.25% 5.23% 5.41% 6.97% -
ROE 2.45% 0.72% 0.89% 0.95% -
Per Share
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.16 2.80 3.26 2.41 72.61%
EPS 0.44 0.13 0.15 0.16 175.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 5.88%
Adjusted Per Share Value based on latest NOSH - 720,540
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 3.65 2.46 2.86 2.12 72.16%
EPS 0.39 0.11 0.13 0.14 178.57%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1577 0.1581 0.1494 0.1496 5.41%
Price Multiplier on Financial Quarter End Date
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/12/23 30/06/23 31/03/23 30/12/22 -
Price 0.30 0.21 0.21 0.20 -
P/RPS 7.21 7.50 6.45 8.31 -13.23%
P/EPS 67.99 161.05 138.25 124.08 -45.20%
EY 1.47 0.62 0.72 0.81 81.48%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.17 1.24 1.18 41.52%
Price Multiplier on Announcement Date
31/12/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/02/24 30/08/23 26/05/23 23/02/23 -
Price 0.295 0.195 0.20 0.205 -
P/RPS 7.09 6.96 6.14 8.52 -16.78%
P/EPS 66.86 149.54 131.67 127.18 -47.42%
EY 1.50 0.67 0.76 0.79 89.87%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.08 1.18 1.21 35.53%

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