[SUNWAY-] YoY Quarter Result on 31-Mar-2003 [#1]

Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -38.21%
YoY- 109.44%
View:
Show?
Quarter Result
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 377,023 272,458 333,640 314,575 196,500 193,637 193,800 10.77%
PBT 12,379 8,601 31,574 20,962 -124,044 -16,357 16,246 -4.09%
Tax -3,614 -8,229 -10,270 -9,234 124,044 16,357 -1,514 14.31%
NP 8,765 372 21,304 11,728 0 0 14,732 -7.67%
-
NP to SH 6,868 372 21,304 11,728 -124,254 -13,589 14,732 -11.07%
-
Tax Rate 29.19% 95.67% 32.53% 44.05% - - 9.32% -
Total Cost 368,258 272,086 312,336 302,847 196,500 193,637 179,068 11.72%
-
Net Worth 0 457,028 362,168 238,604 283,499 412,523 490,324 -
Dividend
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 0 457,028 362,168 238,604 283,499 412,523 490,324 -
NOSH 540,916 531,428 426,080 404,413 404,999 404,434 404,725 4.56%
Ratio Analysis
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 2.32% 0.14% 6.39% 3.73% 0.00% 0.00% 7.60% -
ROE 0.00% 0.08% 5.88% 4.92% -43.83% -3.29% 3.00% -
Per Share
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 69.70 51.27 78.30 77.79 48.52 47.88 47.88 5.94%
EPS 1.27 0.07 5.00 2.90 -30.68 -3.36 3.64 -14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.86 0.85 0.59 0.70 1.02 1.2115 -
Adjusted Per Share Value based on latest NOSH - 404,413
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 64.69 46.75 57.25 53.97 33.72 33.22 33.25 10.77%
EPS 1.18 0.06 3.66 2.01 -21.32 -2.33 2.53 -11.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7842 0.6214 0.4094 0.4864 0.7078 0.8413 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/11/06 23/11/05 19/05/04 20/05/03 15/05/02 30/05/01 30/05/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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