[SUNCRN] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 361.15%
YoY- 37.65%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 29,269 28,497 28,310 20,928 26,210 18,052 16,397 10.13%
PBT 2,173 189 1,152 857 808 1,022 225 45.90%
Tax -313 127 96 185 -51 -82 -30 47.79%
NP 1,860 316 1,248 1,042 757 940 195 45.60%
-
NP to SH 1,860 316 1,248 1,042 757 940 195 45.60%
-
Tax Rate 14.40% -67.20% -8.33% -21.59% 6.31% 8.02% 13.33% -
Total Cost 27,409 28,181 27,062 19,886 25,453 17,112 16,202 9.15%
-
Net Worth 92,590 87,412 81,836 75,483 73,244 48,958 45,629 12.51%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 92,590 87,412 81,836 75,483 73,244 48,958 45,629 12.51%
NOSH 40,969 41,038 40,918 41,023 40,918 19,583 19,500 13.16%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.35% 1.11% 4.41% 4.98% 2.89% 5.21% 1.19% -
ROE 2.01% 0.36% 1.53% 1.38% 1.03% 1.92% 0.43% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 71.44 69.44 69.19 51.01 64.05 92.18 84.09 -2.67%
EPS 4.54 0.77 3.05 2.54 1.85 4.80 1.00 28.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.13 2.00 1.84 1.79 2.50 2.34 -0.57%
Adjusted Per Share Value based on latest NOSH - 41,023
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 76.20 74.19 73.70 54.48 68.23 47.00 42.69 10.13%
EPS 4.84 0.82 3.25 2.71 1.97 2.45 0.51 45.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4105 2.2757 2.1305 1.9651 1.9068 1.2746 1.1879 12.51%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.98 0.88 0.98 1.04 2.00 2.50 -
P/RPS 1.27 1.41 1.27 1.92 1.62 2.17 2.97 -13.19%
P/EPS 20.04 127.27 28.85 38.58 56.22 41.67 250.00 -34.32%
EY 4.99 0.79 3.47 2.59 1.78 2.40 0.40 52.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.44 0.53 0.58 0.80 1.07 -15.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 18/08/05 20/08/04 21/08/03 29/08/02 27/08/01 -
Price 0.92 0.89 0.90 0.92 1.24 1.90 2.50 -
P/RPS 1.29 1.28 1.30 1.80 1.94 2.06 2.97 -12.97%
P/EPS 20.26 115.58 29.51 36.22 67.03 39.58 250.00 -34.20%
EY 4.93 0.87 3.39 2.76 1.49 2.53 0.40 51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.50 0.69 0.76 1.07 -14.76%

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