[SUNCRN] YoY Quarter Result on 30-Sep-2001 [#3]

Announcement Date
27-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 45.64%
YoY- -72.93%
Quarter Report
View:
Show?
Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 26,162 22,114 21,148 18,783 19,714 16,186 0 -100.00%
PBT 1,644 1,606 973 543 1,385 1,435 0 -100.00%
Tax -68 -77 35 -259 -336 0 0 -100.00%
NP 1,576 1,529 1,008 284 1,049 1,435 0 -100.00%
-
NP to SH 1,576 1,529 1,008 284 1,049 1,435 0 -100.00%
-
Tax Rate 4.14% 4.79% -3.60% 47.70% 24.26% 0.00% - -
Total Cost 24,586 20,585 20,140 18,499 18,665 14,751 0 -100.00%
-
Net Worth 76,548 75,015 49,236 45,440 46,990 47,149 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 122 - - - - - - -100.00%
Div Payout % 7.79% - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 76,548 75,015 49,236 45,440 46,990 47,149 0 -100.00%
NOSH 40,935 40,991 19,384 18,933 19,498 20,499 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 6.02% 6.91% 4.77% 1.51% 5.32% 8.87% 0.00% -
ROE 2.06% 2.04% 2.05% 0.63% 2.23% 3.04% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 63.91 53.95 109.10 99.21 101.11 78.96 0.00 -100.00%
EPS 3.85 3.73 5.20 1.50 5.38 7.00 0.00 -100.00%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.87 1.83 2.54 2.40 2.41 2.30 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 18,933
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 68.11 57.57 55.06 48.90 51.32 42.14 0.00 -100.00%
EPS 4.10 3.98 2.62 0.74 2.73 3.74 0.00 -100.00%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.9928 1.9529 1.2818 1.183 1.2233 1.2275 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.00 1.20 1.10 2.18 4.90 0.00 0.00 -
P/RPS 1.56 2.22 1.01 2.20 4.85 0.00 0.00 -100.00%
P/EPS 25.97 32.17 21.15 145.33 91.08 0.00 0.00 -100.00%
EY 3.85 3.11 4.73 0.69 1.10 0.00 0.00 -100.00%
DY 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.53 0.66 0.43 0.91 2.03 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 02/11/04 04/02/04 21/11/02 27/11/01 27/11/00 16/11/99 - -
Price 0.94 1.14 1.10 2.22 4.34 0.00 0.00 -
P/RPS 1.47 2.11 1.01 2.24 4.29 0.00 0.00 -100.00%
P/EPS 24.42 30.56 21.15 148.00 80.67 0.00 0.00 -100.00%
EY 4.10 3.27 4.73 0.68 1.24 0.00 0.00 -100.00%
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.50 0.62 0.43 0.92 1.80 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