[SUNRISE] YoY Quarter Result on 30-Sep-2004 [#1]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- 148.93%
YoY- 195.14%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 130,624 103,063 57,137 93,006 45,910 36,170 28,700 28.71%
PBT 85,589 30,689 19,023 31,005 11,057 6,801 4,461 63.58%
Tax -10,446 -10,473 -6,233 -8,955 -3,586 -2,126 -1,453 38.90%
NP 75,143 20,216 12,790 22,050 7,471 4,675 3,008 70.93%
-
NP to SH 75,165 20,886 12,790 22,050 7,471 4,675 3,008 70.94%
-
Tax Rate 12.20% 34.13% 32.77% 28.88% 32.43% 31.26% 32.57% -
Total Cost 55,481 82,847 44,347 70,956 38,439 31,495 25,692 13.68%
-
Net Worth 688,403 529,274 574,072 480,630 362,399 333,139 302,612 14.67%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 10,178 - - - - - -
Div Payout % - 48.73% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 688,403 529,274 574,072 480,630 362,399 333,139 302,612 14.67%
NOSH 430,251 407,134 422,112 421,606 185,845 184,055 181,204 15.49%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 57.53% 19.62% 22.38% 23.71% 16.27% 12.93% 10.48% -
ROE 10.92% 3.95% 2.23% 4.59% 2.06% 1.40% 0.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.36 25.31 13.54 22.06 24.70 19.65 15.84 11.44%
EPS 17.47 5.13 3.03 5.23 4.02 2.54 1.66 48.00%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.30 1.36 1.14 1.95 1.81 1.67 -0.71%
Adjusted Per Share Value based on latest NOSH - 421,606
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 26.36 20.80 11.53 18.77 9.27 7.30 5.79 28.72%
EPS 15.17 4.21 2.58 4.45 1.51 0.94 0.61 70.80%
DPS 0.00 2.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3893 1.0681 1.1585 0.97 0.7314 0.6723 0.6107 14.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 3.50 1.48 1.44 1.74 1.41 0.00 0.00 -
P/RPS 11.53 5.85 10.64 7.89 5.71 0.00 0.00 -
P/EPS 20.03 28.85 47.52 33.27 35.07 0.00 0.00 -
EY 4.99 3.47 2.10 3.01 2.85 0.00 0.00 -
DY 0.00 1.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.14 1.06 1.53 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/10/07 28/11/06 26/10/05 28/10/04 27/10/03 18/11/02 30/11/01 -
Price 3.36 1.85 1.40 1.69 1.68 0.00 0.00 -
P/RPS 11.07 7.31 10.34 7.66 6.80 0.00 0.00 -
P/EPS 19.23 36.06 46.20 32.31 41.79 0.00 0.00 -
EY 5.20 2.77 2.16 3.09 2.39 0.00 0.00 -
DY 0.00 1.35 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.42 1.03 1.48 0.86 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