[SUNCRN] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
21-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 26.3%
YoY- 158.13%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 116,294 87,175 90,799 73,245 70,318 73,913 16,186 -2.07%
PBT 9,221 2,109 4,195 3,337 1,442 5,893 1,435 -1.95%
Tax -666 813 -233 140 -95 -1,176 0 -100.00%
NP 8,555 2,922 3,962 3,477 1,347 4,717 1,435 -1.88%
-
NP to SH 8,555 2,922 3,962 3,477 1,347 4,717 1,435 -1.88%
-
Tax Rate 7.22% -38.55% 5.55% -4.20% 6.59% 19.96% 0.00% -
Total Cost 107,739 84,253 86,837 69,768 68,971 69,196 14,751 -2.09%
-
Net Worth 83,924 76,548 75,015 49,236 45,440 46,990 40,999 -0.75%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 1,228 2,983 2,063 - - 1,991 - -100.00%
Div Payout % 14.36% 102.12% 52.09% - - 42.21% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 83,924 76,548 75,015 49,236 45,440 46,990 40,999 -0.75%
NOSH 40,938 40,935 40,991 19,384 18,933 19,498 20,499 -0.73%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 7.36% 3.35% 4.36% 4.75% 1.92% 6.38% 8.87% -
ROE 10.19% 3.82% 5.28% 7.06% 2.96% 10.04% 3.50% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 284.07 212.96 221.50 377.85 371.40 379.08 78.96 -1.35%
EPS 20.90 7.14 9.67 17.94 7.11 24.19 7.00 -1.15%
DPS 3.00 7.30 5.04 0.00 0.00 10.21 0.00 -100.00%
NAPS 2.05 1.87 1.83 2.54 2.40 2.41 2.00 -0.02%
Adjusted Per Share Value based on latest NOSH - 19,384
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 302.76 226.95 236.38 190.68 183.06 192.42 42.14 -2.07%
EPS 22.27 7.61 10.31 9.05 3.51 12.28 3.74 -1.87%
DPS 3.20 7.77 5.37 0.00 0.00 5.18 0.00 -100.00%
NAPS 2.1849 1.9928 1.9529 1.2818 1.183 1.2233 1.0674 -0.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.85 1.00 1.20 1.10 2.18 4.90 0.00 -
P/RPS 0.30 0.47 0.54 0.29 0.59 1.29 0.00 -100.00%
P/EPS 4.07 14.01 12.42 6.13 30.64 20.25 0.00 -100.00%
EY 24.58 7.14 8.05 16.31 3.26 4.94 0.00 -100.00%
DY 3.53 7.30 4.20 0.00 0.00 2.08 0.00 -100.00%
P/NAPS 0.41 0.53 0.66 0.43 0.91 2.03 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/05 02/11/04 04/02/04 21/11/02 27/11/01 27/11/00 - -
Price 0.80 0.94 1.14 1.10 2.22 4.34 0.00 -
P/RPS 0.28 0.44 0.51 0.29 0.60 1.14 0.00 -100.00%
P/EPS 3.83 13.17 11.79 6.13 31.20 17.94 0.00 -100.00%
EY 26.12 7.59 8.48 16.31 3.20 5.57 0.00 -100.00%
DY 3.75 7.77 4.42 0.00 0.00 2.35 0.00 -100.00%
P/NAPS 0.39 0.50 0.62 0.43 0.92 1.80 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