[SUNCRN] YoY TTM Result on 30-Jun-2002 [#2]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 37.1%
YoY- 30.35%
Quarter Report
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 107,838 83,127 89,833 70,880 71,249 70,385 0 -100.00%
PBT 8,493 2,071 3,562 2,907 2,284 5,943 0 -100.00%
Tax -630 804 -121 -154 -172 -840 0 -100.00%
NP 7,863 2,875 3,441 2,753 2,112 5,103 0 -100.00%
-
NP to SH 7,863 2,875 3,441 2,753 2,112 5,103 0 -100.00%
-
Tax Rate 7.42% -38.82% 3.40% 5.30% 7.53% 14.13% - -
Total Cost 99,975 80,252 86,392 68,127 69,137 65,282 0 -100.00%
-
Net Worth 81,836 75,483 73,244 48,958 45,629 46,427 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 1,351 2,861 2,063 - - 1,991 - -100.00%
Div Payout % 17.19% 99.51% 59.98% - - 39.02% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 81,836 75,483 73,244 48,958 45,629 46,427 0 -100.00%
NOSH 40,918 41,023 40,918 19,583 19,500 19,507 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 7.29% 3.46% 3.83% 3.88% 2.96% 7.25% 0.00% -
ROE 9.61% 3.81% 4.70% 5.62% 4.63% 10.99% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 263.55 202.63 219.54 361.94 365.38 360.81 0.00 -100.00%
EPS 19.22 7.01 8.41 14.06 10.83 26.16 0.00 -100.00%
DPS 3.30 7.00 5.04 0.00 0.00 10.21 0.00 -100.00%
NAPS 2.00 1.84 1.79 2.50 2.34 2.38 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,583
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 280.74 216.41 233.87 184.53 185.49 183.24 0.00 -100.00%
EPS 20.47 7.48 8.96 7.17 5.50 13.28 0.00 -100.00%
DPS 3.52 7.45 5.37 0.00 0.00 5.18 0.00 -100.00%
NAPS 2.1305 1.9651 1.9068 1.2746 1.1879 1.2087 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.88 0.98 1.04 2.00 2.50 4.90 0.00 -
P/RPS 0.33 0.48 0.47 0.55 0.68 1.36 0.00 -100.00%
P/EPS 4.58 13.98 12.37 14.23 23.08 18.73 0.00 -100.00%
EY 21.84 7.15 8.09 7.03 4.33 5.34 0.00 -100.00%
DY 3.75 7.14 4.85 0.00 0.00 2.08 0.00 -100.00%
P/NAPS 0.44 0.53 0.58 0.80 1.07 2.06 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 18/08/05 20/08/04 21/08/03 29/08/02 27/08/01 21/08/00 - -
Price 0.90 0.92 1.24 1.90 2.50 4.80 0.00 -
P/RPS 0.34 0.45 0.56 0.52 0.68 1.33 0.00 -100.00%
P/EPS 4.68 13.13 14.75 13.52 23.08 18.35 0.00 -100.00%
EY 21.35 7.62 6.78 7.40 4.33 5.45 0.00 -100.00%
DY 3.67 7.61 4.07 0.00 0.00 2.13 0.00 -100.00%
P/NAPS 0.45 0.50 0.69 0.76 1.07 2.02 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