[SUNSURIA] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 114.45%
YoY- 228.74%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 4,278 4,601 5,113 4,666 5,058 4,314 6,094 -5.72%
PBT 409 799 816 770 167 614 -6,514 -
Tax -182 -220 -200 -221 0 -11 -19 45.68%
NP 227 579 616 549 167 603 -6,533 -
-
NP to SH 227 579 616 549 167 540 -6,531 -
-
Tax Rate 44.50% 27.53% 24.51% 28.70% 0.00% 1.79% - -
Total Cost 4,051 4,022 4,497 4,117 4,891 3,711 12,627 -17.24%
-
Net Worth 72,105 69,743 66,842 65,357 61,661 61,902 63,876 2.03%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 72,105 69,743 66,842 65,357 61,661 61,902 63,876 2.03%
NOSH 133,529 131,590 131,063 130,714 128,461 131,707 130,359 0.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.31% 12.58% 12.05% 11.77% 3.30% 13.98% -107.20% -
ROE 0.31% 0.83% 0.92% 0.84% 0.27% 0.87% -10.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.20 3.50 3.90 3.57 3.94 3.28 4.67 -6.10%
EPS 0.17 0.44 0.47 0.42 0.13 0.41 -5.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.53 0.51 0.50 0.48 0.47 0.49 1.63%
Adjusted Per Share Value based on latest NOSH - 130,714
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 0.48 0.51 0.57 0.52 0.56 0.48 0.68 -5.63%
EPS 0.03 0.06 0.07 0.06 0.02 0.06 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0802 0.0776 0.0744 0.0727 0.0686 0.0689 0.0711 2.02%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.50 0.50 0.52 0.66 0.69 0.58 -
P/RPS 15.61 14.30 12.82 14.57 16.76 21.07 12.41 3.89%
P/EPS 294.12 113.64 106.38 123.81 507.69 168.29 -11.58 -
EY 0.34 0.88 0.94 0.81 0.20 0.59 -8.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.98 1.04 1.38 1.47 1.18 -3.88%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/11/12 30/11/11 24/11/10 26/11/09 12/11/08 22/11/07 27/11/06 -
Price 0.50 0.50 0.50 0.55 0.50 0.70 0.68 -
P/RPS 15.61 14.30 12.82 15.41 12.70 21.37 14.55 1.17%
P/EPS 294.12 113.64 106.38 130.95 384.62 170.73 -13.57 -
EY 0.34 0.88 0.94 0.76 0.26 0.59 -7.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.94 0.98 1.10 1.04 1.49 1.39 -6.47%

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