[SUNRISE] YoY Quarter Result on 30-Jun-2003 [#4]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 11.46%
YoY- -8.11%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 118,253 130,266 72,903 55,411 53,172 46,657 47,333 16.47%
PBT -50,122 45,193 14,942 12,662 15,666 19,314 9,473 -
Tax -9,113 -14,886 -6,084 -3,741 -5,958 -4,829 -1,579 33.91%
NP -59,235 30,307 8,858 8,921 9,708 14,485 7,894 -
-
NP to SH -56,659 30,538 8,858 8,921 9,708 14,485 7,894 -
-
Tax Rate - 32.94% 40.72% 29.55% 38.03% 25.00% 16.67% -
Total Cost 177,488 99,959 64,045 46,490 43,464 32,172 39,439 28.47%
-
Net Worth 525,468 561,764 501,396 352,776 327,256 298,753 268,731 11.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 15,320 - - 7,242 - -
Div Payout % - - 172.96% - - 50.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 525,468 561,764 501,396 352,776 327,256 298,753 268,731 11.81%
NOSH 420,374 422,378 278,553 184,699 182,824 181,062 167,957 16.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -50.09% 23.27% 12.15% 16.10% 18.26% 31.05% 16.68% -
ROE -10.78% 5.44% 1.77% 2.53% 2.97% 4.85% 2.94% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.13 30.84 26.17 30.00 29.08 25.77 28.18 -0.02%
EPS -13.48 7.23 3.18 4.83 5.31 8.00 4.70 -
DPS 0.00 0.00 5.50 0.00 0.00 4.00 0.00 -
NAPS 1.25 1.33 1.80 1.91 1.79 1.65 1.60 -4.02%
Adjusted Per Share Value based on latest NOSH - 184,699
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.86 26.29 14.71 11.18 10.73 9.42 9.55 16.47%
EPS -11.43 6.16 1.79 1.80 1.96 2.92 1.59 -
DPS 0.00 0.00 3.09 0.00 0.00 1.46 0.00 -
NAPS 1.0604 1.1337 1.0119 0.7119 0.6604 0.6029 0.5423 11.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 1.54 1.38 2.80 1.34 0.00 0.00 0.00 -
P/RPS 5.47 4.47 10.70 4.47 0.00 0.00 0.00 -
P/EPS -11.43 19.09 88.05 27.74 0.00 0.00 0.00 -
EY -8.75 5.24 1.14 3.60 0.00 0.00 0.00 -
DY 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 1.56 0.70 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 21/08/06 25/08/05 26/08/04 27/08/03 22/08/02 30/08/01 24/10/00 -
Price 1.51 1.51 1.65 1.46 0.00 0.00 0.00 -
P/RPS 5.37 4.90 6.30 4.87 0.00 0.00 0.00 -
P/EPS -11.20 20.89 51.89 30.23 0.00 0.00 0.00 -
EY -8.93 4.79 1.93 3.31 0.00 0.00 0.00 -
DY 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.14 0.92 0.76 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