[SUNCRN] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[SUNCRN] SUNCHIRIN INDUSTRIES (M) BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -112.38%
YoY- 45.57%
Quarter Report
Latest QR
Upcoming QR
SUNCRN's Result
SUNCRN's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Revenue 39,322 24,015 34,530 26,201 29,786 27,173 22,112 8.56%
PBT 3,307 809 2,001 -124 -642 1,780 644 26.30%
Tax -152 67 -573 -134 168 -100 0 -
NP 3,155 876 1,428 -258 -474 1,680 644 25.46%
-
NP to SH 3,155 876 1,428 -258 -474 1,680 644 25.46%
-
Tax Rate 4.60% -8.28% 28.64% - - 5.62% 0.00% -
Total Cost 36,167 23,139 33,102 26,459 30,260 25,493 21,468 7.72%
-
Net Worth 108,020 104,792 98,200 93,780 87,853 82,770 74,244 5.49%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Div - 818 - - - - - -
Div Payout % - 93.46% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Net Worth 108,020 104,792 98,200 93,780 87,853 82,770 74,244 5.49%
NOSH 40,762 40,934 40,916 40,952 40,862 40,975 41,019 -0.08%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
NP Margin 8.02% 3.65% 4.14% -0.98% -1.59% 6.18% 2.91% -
ROE 2.92% 0.84% 1.45% -0.28% -0.54% 2.03% 0.87% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 96.47 58.67 84.39 63.98 72.89 66.32 53.91 8.66%
EPS 7.74 2.14 3.49 -0.63 -1.16 4.10 1.57 25.57%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.65 2.56 2.40 2.29 2.15 2.02 1.81 5.59%
Adjusted Per Share Value based on latest NOSH - 40,952
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
RPS 102.37 62.52 89.89 68.21 77.54 70.74 57.57 8.56%
EPS 8.21 2.28 3.72 -0.67 -1.23 4.37 1.68 25.41%
DPS 0.00 2.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8122 2.7281 2.5565 2.4415 2.2871 2.1548 1.9329 5.49%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/03 -
Price 1.35 0.87 0.92 0.90 1.17 1.01 1.06 -
P/RPS 1.40 1.48 1.09 1.41 1.61 1.52 1.97 -4.75%
P/EPS 17.44 40.65 26.36 -142.86 -100.86 24.63 67.52 -17.57%
EY 5.73 2.46 3.79 -0.70 -0.99 4.06 1.48 21.31%
DY 0.00 2.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.38 0.39 0.54 0.50 0.59 -2.05%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/03 CAGR
Date 21/05/10 20/05/09 17/06/08 17/05/07 16/05/06 16/05/05 26/05/03 -
Price 1.48 0.92 0.91 0.92 1.15 0.91 1.08 -
P/RPS 1.53 1.57 1.08 1.44 1.58 1.37 2.00 -3.75%
P/EPS 19.12 42.99 26.07 -146.03 -99.14 22.20 68.79 -16.70%
EY 5.23 2.33 3.84 -0.68 -1.01 4.51 1.45 20.09%
DY 0.00 2.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.36 0.38 0.40 0.53 0.45 0.60 -0.98%

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