[SUNRISE] YoY Quarter Result on 31-Mar-2002 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -48.41%
YoY- 684.64%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 76,643 67,074 41,538 51,102 17,695 19,069 32.05%
PBT 39,830 11,903 11,480 10,203 1,537 9,047 34.48%
Tax -11,832 -5,087 -3,476 -5,911 -990 -1,626 48.69%
NP 27,998 6,816 8,004 4,292 547 7,421 30.39%
-
NP to SH 27,998 6,816 8,004 4,292 547 7,421 30.39%
-
Tax Rate 29.71% 42.74% 30.28% 57.93% 64.41% 17.97% -
Total Cost 48,645 60,258 33,534 46,810 17,148 11,648 33.07%
-
Net Worth 532,088 393,316 343,028 315,108 297,203 79,190 46.34%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 532,088 393,316 343,028 315,108 297,203 79,190 46.34%
NOSH 422,292 223,475 184,423 181,097 182,333 49,805 53.30%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 36.53% 10.16% 19.27% 8.40% 3.09% 38.92% -
ROE 5.26% 1.73% 2.33% 1.36% 0.18% 9.37% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 18.15 30.01 22.52 28.22 9.70 38.29 -13.86%
EPS 6.63 3.05 4.34 2.37 0.30 14.90 -14.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.76 1.86 1.74 1.63 1.59 -4.54%
Adjusted Per Share Value based on latest NOSH - 181,097
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 15.47 13.54 8.38 10.31 3.57 3.85 32.05%
EPS 5.65 1.38 1.62 0.87 0.11 1.50 30.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0738 0.7937 0.6923 0.6359 0.5998 0.1598 46.34%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - -
Price 1.56 2.92 1.11 0.00 0.00 0.00 -
P/RPS 8.60 9.73 4.93 0.00 0.00 0.00 -
P/EPS 23.53 95.74 25.58 0.00 0.00 0.00 -
EY 4.25 1.04 3.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.66 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 04/05/00 -
Price 1.44 2.75 1.18 0.00 0.00 0.00 -
P/RPS 7.93 9.16 5.24 0.00 0.00 0.00 -
P/EPS 21.72 90.16 27.19 0.00 0.00 0.00 -
EY 4.60 1.11 3.68 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.56 0.63 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