[SUNSURIA] YoY TTM Result on 30-Sep-2001 [#2]

Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -78.71%
YoY- -173.09%
Quarter Report
View:
Show?
TTM Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 24,390 21,147 28,810 24,618 29,308 7,356 -1.25%
PBT -5,360 -4,095 -3,901 -2,594 3,308 837 -
Tax 2,093 575 1,377 2,445 -1,149 -214 -
NP -3,267 -3,520 -2,524 -149 2,159 623 -
-
NP to SH -3,267 -3,520 -2,524 -1,578 2,159 623 -
-
Tax Rate - - - - 34.73% 25.57% -
Total Cost 27,657 24,667 31,334 24,767 27,149 6,733 -1.47%
-
Net Worth 75,635 79,300 83,599 83,014 86,268 85,471 0.12%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 1,092 - -
Div Payout % - - - - 50.59% - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 75,635 79,300 83,599 83,014 86,268 85,471 0.12%
NOSH 130,405 130,000 109,999 106,428 109,200 109,298 -0.18%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -13.39% -16.65% -8.76% -0.61% 7.37% 8.47% -
ROE -4.32% -4.44% -3.02% -1.90% 2.50% 0.73% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 18.70 16.27 26.19 23.13 26.84 6.73 -1.06%
EPS -2.51 -2.71 -2.29 -1.48 1.98 0.57 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.58 0.61 0.76 0.78 0.79 0.782 0.31%
Adjusted Per Share Value based on latest NOSH - 106,428
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 2.72 2.36 3.22 2.75 3.27 0.82 -1.25%
EPS -0.36 -0.39 -0.28 -0.18 0.24 0.07 -
DPS 0.00 0.00 0.00 0.00 0.12 0.00 -
NAPS 0.0844 0.0885 0.0933 0.0927 0.0963 0.0954 0.12%
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 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.50 0.58 0.72 0.71 1.18 0.00 -
P/RPS 8.02 3.57 2.75 3.07 4.40 0.00 -100.00%
P/EPS -59.87 -21.42 -31.38 -47.89 59.68 0.00 -100.00%
EY -1.67 -4.67 -3.19 -2.09 1.68 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 2.59 0.95 0.95 0.91 1.49 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 CAGR
Date 26/11/04 20/11/03 27/11/02 29/11/01 30/11/00 - -
Price 2.39 0.72 0.74 0.88 1.10 0.00 -
P/RPS 12.78 4.43 2.83 3.80 4.10 0.00 -100.00%
P/EPS -95.40 -26.59 -32.25 -59.35 55.64 0.00 -100.00%
EY -1.05 -3.76 -3.10 -1.68 1.80 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.91 0.00 -
P/NAPS 4.12 1.18 0.97 1.13 1.39 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