[SUNSURIA] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -37.62%
YoY- -68.81%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 87,718 32,240 23,014 4,694 4,742 4,897 5,393 53.51%
PBT 34,075 5,245 3,172 366 650 711 669 82.95%
Tax -4,941 -597 -688 -240 -245 -245 -225 60.76%
NP 29,134 4,648 2,484 126 405 466 444 90.21%
-
NP to SH 24,549 4,630 2,316 126 404 465 444 85.27%
-
Tax Rate 14.50% 11.38% 21.69% 65.57% 37.69% 34.46% 33.63% -
Total Cost 58,584 27,592 20,530 4,568 4,337 4,431 4,949 46.19%
-
Net Worth 679,695 454,061 76,743 67,799 70,374 67,166 65,294 43.33%
Dividend
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 679,695 454,061 76,743 67,799 70,374 67,166 65,294 43.33%
NOSH 799,641 574,761 137,041 125,555 130,322 129,166 130,588 32.11%
Ratio Analysis
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 33.21% 14.42% 10.79% 2.68% 8.54% 9.52% 8.23% -
ROE 3.61% 1.02% 3.02% 0.19% 0.57% 0.69% 0.68% -
Per Share
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 10.97 5.61 16.79 3.74 3.64 3.79 4.13 16.19%
EPS 3.07 1.72 1.69 0.09 0.31 0.36 0.34 40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.79 0.56 0.54 0.54 0.52 0.50 8.49%
Adjusted Per Share Value based on latest NOSH - 125,555
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.76 3.59 2.56 0.52 0.53 0.54 0.60 53.51%
EPS 2.73 0.52 0.26 0.01 0.04 0.05 0.05 84.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7564 0.5053 0.0854 0.0754 0.0783 0.0747 0.0727 43.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/09/16 30/09/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.91 0.79 1.39 0.50 0.50 0.50 0.50 -
P/RPS 8.30 14.08 8.28 13.37 13.74 13.19 12.11 -5.64%
P/EPS 29.64 98.07 82.25 498.24 161.29 138.89 147.06 -21.82%
EY 3.37 1.02 1.22 0.20 0.62 0.72 0.68 27.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.00 2.48 0.93 0.93 0.96 1.00 1.04%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/11/16 26/11/15 02/05/14 29/05/13 24/05/12 23/05/11 25/05/10 -
Price 0.94 0.89 1.55 0.50 0.50 0.50 0.53 -
P/RPS 8.57 15.87 9.23 13.37 13.74 13.19 12.83 -6.01%
P/EPS 30.62 110.48 91.72 498.24 161.29 138.89 155.88 -22.12%
EY 3.27 0.91 1.09 0.20 0.62 0.72 0.64 28.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 2.77 0.93 0.93 0.96 1.06 0.71%

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