[SURIA] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 97.57%
YoY- -109.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 37,231 71,952 33,433 22,306 7,488 604 873 1117.87%
PBT 17,652 23,457 8,757 -166 -6,100 22,801 1,286 472.36%
Tax -2,873 -7,091 -2,654 0 -732 -301 -682 160.60%
NP 14,779 16,366 6,102 -166 -6,832 22,500 604 741.18%
-
NP to SH 14,779 16,366 6,102 -166 -6,832 22,500 604 741.18%
-
Tax Rate 16.28% 30.23% 30.31% - - 1.32% 53.03% -
Total Cost 22,452 55,586 27,330 22,472 14,320 -21,896 269 1804.72%
-
Net Worth 397,176 359,750 0 501,983 342,738 342,997 320,610 15.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 397,176 359,750 0 501,983 342,738 342,997 320,610 15.33%
NOSH 567,394 567,251 45,769,997 830,000 569,333 566,750 566,250 0.13%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 39.70% 22.75% 18.25% -0.74% -91.24% 3,725.17% 69.16% -
ROE 3.72% 4.55% 0.00% -0.03% -1.99% 6.56% 0.19% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.56 12.68 0.07 2.69 1.32 0.11 0.15 1138.44%
EPS 2.60 2.89 1.08 -0.02 -1.20 3.97 0.11 722.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.6342 0.00 0.6048 0.602 0.6052 0.5662 15.17%
Adjusted Per Share Value based on latest NOSH - 576,400
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.77 20.81 9.67 6.45 2.17 0.17 0.25 1126.09%
EPS 4.27 4.73 1.76 -0.05 -1.98 6.51 0.17 755.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1485 1.0403 0.00 1.4516 0.9911 0.9918 0.9271 15.33%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.95 1.09 1.17 1.31 1.33 1.27 1.35 -
P/RPS 14.48 8.59 1,601.72 48.74 101.12 1,191.68 875.31 -93.49%
P/EPS 36.47 37.78 8,775.00 -6,550.00 -110.83 31.99 1,265.63 -90.58%
EY 2.74 2.65 0.01 -0.02 -0.90 3.13 0.08 952.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.72 0.00 2.17 2.21 2.10 2.38 -31.11%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 30/11/04 30/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.77 1.06 1.09 1.14 1.16 1.39 1.27 -
P/RPS 11.73 8.36 1,492.20 42.42 88.20 1,304.28 823.44 -94.10%
P/EPS 29.56 36.74 8,175.00 -5,700.00 -96.67 35.01 1,190.63 -91.47%
EY 3.38 2.72 0.01 -0.02 -1.03 2.86 0.08 1110.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.67 0.00 1.88 1.93 2.30 2.24 -37.72%

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