[SUNSURIA] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[SUNSURIA] SUNSURIA BERHAD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -5.03%
YoY- -44.92%
Quarter Report
Latest QR
Upcoming QR
SUNSURIA's Result
SUNSURIA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 27,304 24,850 23,682 21,214 29,311 23,778 27,360 -0.03%
PBT -8,264 -4,530 -6,066 -4,400 -3,888 -2,635 1,819 -
Tax -140 305 2,284 703 1,337 2,261 -229 -7.87%
NP -8,404 -4,225 -3,782 -3,697 -2,551 -374 1,590 -
-
NP to SH -8,405 -4,224 -3,782 -3,697 -2,551 -1,598 1,385 -
-
Tax Rate - - - - - - 12.59% -
Total Cost 35,708 29,075 27,464 24,911 31,862 24,152 25,770 5.58%
-
Net Worth 62,024 0 74,733 79,299 83,557 83,571 84,157 -4.95%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 1,092 -
Div Payout % - - - - - - 78.87% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 62,024 0 74,733 79,299 83,557 83,571 84,157 -4.95%
NOSH 129,218 135,555 131,111 129,999 132,631 107,142 107,894 3.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -30.78% -17.00% -15.97% -17.43% -8.70% -1.57% 5.81% -
ROE -13.55% 0.00% -5.06% -4.66% -3.05% -1.91% 1.65% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 21.13 18.33 18.06 16.32 22.10 22.19 25.36 -2.99%
EPS -6.50 -3.12 -2.88 -2.84 -1.92 -1.49 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.48 0.00 0.57 0.61 0.63 0.78 0.78 -7.76%
Adjusted Per Share Value based on latest NOSH - 129,999
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.05 2.77 2.64 2.37 3.27 2.65 3.05 0.00%
EPS -0.94 -0.47 -0.42 -0.41 -0.28 -0.18 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.12 -
NAPS 0.0692 0.00 0.0834 0.0885 0.0933 0.0933 0.0939 -4.95%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.59 0.86 1.74 0.88 0.57 0.82 1.00 -
P/RPS 2.79 4.69 9.63 5.39 2.58 3.69 3.94 -5.58%
P/EPS -9.07 -27.60 -60.32 -30.94 -29.64 -54.98 77.90 -
EY -11.02 -3.62 -1.66 -3.23 -3.37 -1.82 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 1.23 0.00 3.05 1.44 0.90 1.05 1.28 -0.66%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 23/02/06 28/02/05 26/02/04 26/02/03 04/04/02 28/02/01 -
Price 0.78 0.83 1.53 2.76 0.52 0.73 0.85 -
P/RPS 3.69 4.53 8.47 16.91 2.35 3.29 3.35 1.62%
P/EPS -11.99 -26.64 -53.04 -97.05 -27.04 -48.95 66.22 -
EY -8.34 -3.75 -1.89 -1.03 -3.70 -2.04 1.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
P/NAPS 1.63 0.00 2.68 4.52 0.83 0.94 1.09 6.93%

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