[SUNRISE] YoY Quarter Result on 31-Mar-2004 [#3]

Stock
[SUNRISE] SUNRISE BHD
Announcement Date
10-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -33.27%
YoY- -14.84%
Quarter Report
Latest QR
Upcoming QR
SUNRISE's Result
SUNRISE's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 162,661 87,987 76,643 67,074 41,538 51,102 17,695 44.71%
PBT 42,161 31,060 39,830 11,903 11,480 10,203 1,537 73.61%
Tax -13,742 -9,979 -11,832 -5,087 -3,476 -5,911 -990 54.99%
NP 28,419 21,081 27,998 6,816 8,004 4,292 547 93.11%
-
NP to SH 27,957 21,081 27,998 6,816 8,004 4,292 547 92.58%
-
Tax Rate 32.59% 32.13% 29.71% 42.74% 30.28% 57.93% 64.41% -
Total Cost 134,242 66,906 48,645 60,258 33,534 46,810 17,148 40.88%
-
Net Worth 533,441 582,118 532,088 393,316 343,028 315,108 297,203 10.23%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 9,734 - - - - - - -
Div Payout % 34.82% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 533,441 582,118 532,088 393,316 343,028 315,108 297,203 10.23%
NOSH 389,373 415,798 422,292 223,475 184,423 181,097 182,333 13.47%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 17.47% 23.96% 36.53% 10.16% 19.27% 8.40% 3.09% -
ROE 5.24% 3.62% 5.26% 1.73% 2.33% 1.36% 0.18% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 41.78 21.16 18.15 30.01 22.52 28.22 9.70 27.54%
EPS 7.18 5.07 6.63 3.05 4.34 2.37 0.30 69.71%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.40 1.26 1.76 1.86 1.74 1.63 -2.85%
Adjusted Per Share Value based on latest NOSH - 223,475
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 32.83 17.76 15.47 13.54 8.38 10.31 3.57 44.71%
EPS 5.64 4.25 5.65 1.38 1.62 0.87 0.11 92.68%
DPS 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0765 1.1748 1.0738 0.7937 0.6923 0.6359 0.5998 10.23%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.48 1.78 1.56 2.92 1.11 0.00 0.00 -
P/RPS 5.94 8.41 8.60 9.73 4.93 0.00 0.00 -
P/EPS 34.54 35.11 23.53 95.74 25.58 0.00 0.00 -
EY 2.90 2.85 4.25 1.04 3.91 0.00 0.00 -
DY 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.27 1.24 1.66 0.60 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/04/07 26/05/06 03/05/05 10/05/04 20/05/03 28/05/02 30/05/01 -
Price 3.78 1.69 1.44 2.75 1.18 0.00 0.00 -
P/RPS 9.05 7.99 7.93 9.16 5.24 0.00 0.00 -
P/EPS 52.65 33.33 21.72 90.16 27.19 0.00 0.00 -
EY 1.90 3.00 4.60 1.11 3.68 0.00 0.00 -
DY 0.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 1.21 1.14 1.56 0.63 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