[SUNRISE] YoY Quarter Result on 31-Mar-2003 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Mar-2003 [#3]
Profit Trend
QoQ- -3.37%
YoY- 86.49%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 87,987 76,643 67,074 41,538 51,102 17,695 19,069 29.01%
PBT 31,060 39,830 11,903 11,480 10,203 1,537 9,047 22.81%
Tax -9,979 -11,832 -5,087 -3,476 -5,911 -990 -1,626 35.29%
NP 21,081 27,998 6,816 8,004 4,292 547 7,421 18.99%
-
NP to SH 21,081 27,998 6,816 8,004 4,292 547 7,421 18.99%
-
Tax Rate 32.13% 29.71% 42.74% 30.28% 57.93% 64.41% 17.97% -
Total Cost 66,906 48,645 60,258 33,534 46,810 17,148 11,648 33.80%
-
Net Worth 582,118 532,088 393,316 343,028 315,108 297,203 79,190 39.41%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 582,118 532,088 393,316 343,028 315,108 297,203 79,190 39.41%
NOSH 415,798 422,292 223,475 184,423 181,097 182,333 49,805 42.40%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 23.96% 36.53% 10.16% 19.27% 8.40% 3.09% 38.92% -
ROE 3.62% 5.26% 1.73% 2.33% 1.36% 0.18% 9.37% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 21.16 18.15 30.01 22.52 28.22 9.70 38.29 -9.40%
EPS 5.07 6.63 3.05 4.34 2.37 0.30 14.90 -16.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.26 1.76 1.86 1.74 1.63 1.59 -2.09%
Adjusted Per Share Value based on latest NOSH - 184,423
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 17.76 15.47 13.54 8.38 10.31 3.57 3.85 29.00%
EPS 4.25 5.65 1.38 1.62 0.87 0.11 1.50 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1748 1.0738 0.7937 0.6923 0.6359 0.5998 0.1598 39.42%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.78 1.56 2.92 1.11 0.00 0.00 0.00 -
P/RPS 8.41 8.60 9.73 4.93 0.00 0.00 0.00 -
P/EPS 35.11 23.53 95.74 25.58 0.00 0.00 0.00 -
EY 2.85 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 0.00 -
P/NAPS 1.27 1.24 1.66 0.60 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 04/05/00 -
Price 1.69 1.44 2.75 1.18 0.00 0.00 0.00 -
P/RPS 7.99 7.93 9.16 5.24 0.00 0.00 0.00 -
P/EPS 33.33 21.72 90.16 27.19 0.00 0.00 0.00 -
EY 3.00 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 0.00 -
P/NAPS 1.21 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