[SUNRISE] YoY Quarter Result on 31-Dec-2002 [#2]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 77.18%
YoY- -0.44%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 95,808 67,808 73,249 41,158 33,041 19,480 44,166 -0.81%
PBT 41,247 34,187 14,626 11,379 9,498 3,464 11,879 -1.31%
Tax -11,889 -10,081 -4,412 -3,096 -1,178 -1,384 -3,700 -1.23%
NP 29,358 24,106 10,214 8,283 8,320 2,080 8,179 -1.34%
-
NP to SH 29,358 24,106 10,214 8,283 8,320 2,080 8,179 -1.34%
-
Tax Rate 28.82% 29.49% 30.17% 27.21% 12.40% 39.95% 31.15% -
Total Cost 66,450 43,702 63,035 32,875 24,721 17,400 35,987 -0.64%
-
Net Worth 565,225 502,384 366,801 334,647 311,773 308,218 242,780 -0.89%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 565,225 502,384 366,801 334,647 311,773 308,218 242,780 -0.89%
NOSH 421,810 422,171 188,103 184,888 181,263 189,090 160,781 -1.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 30.64% 35.55% 13.94% 20.12% 25.18% 10.68% 18.52% -
ROE 5.19% 4.80% 2.78% 2.48% 2.67% 0.67% 3.37% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 22.71 16.06 38.94 22.26 18.23 10.30 27.47 0.20%
EPS 6.96 5.71 5.43 4.48 4.59 1.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.19 1.95 1.81 1.72 1.63 1.51 0.12%
Adjusted Per Share Value based on latest NOSH - 184,888
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 19.33 13.68 14.78 8.31 6.67 3.93 8.91 -0.81%
EPS 5.92 4.86 2.06 1.67 1.68 0.42 1.65 -1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1407 1.0139 0.7402 0.6753 0.6292 0.622 0.49 -0.89%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 1.17 1.71 2.01 0.00 0.00 0.00 0.00 -
P/RPS 5.15 10.65 5.16 0.00 0.00 0.00 0.00 -100.00%
P/EPS 16.81 29.95 37.02 0.00 0.00 0.00 0.00 -100.00%
EY 5.95 3.34 2.70 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.44 1.03 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 10/02/06 27/01/05 06/02/04 27/02/03 26/02/02 28/02/01 29/02/00 -
Price 1.59 1.75 2.50 1.14 0.00 0.00 0.00 -
P/RPS 7.00 10.90 6.42 5.12 0.00 0.00 0.00 -100.00%
P/EPS 22.84 30.65 46.04 25.45 0.00 0.00 0.00 -100.00%
EY 4.38 3.26 2.17 3.93 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.47 1.28 0.63 0.00 0.00 0.00 -100.00%

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