[SURIA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -63.66%
YoY- -64.27%
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 22,306 7,488 604 873 7,368 7,488 352 1493.49%
PBT -166 -6,100 22,801 1,286 2,282 2,684 10,126 -
Tax 0 -732 -301 -682 -620 -928 -1,749 -
NP -166 -6,832 22,500 604 1,662 1,756 8,377 -
-
NP to SH -166 -6,832 22,500 604 1,662 1,756 8,377 -
-
Tax Rate - - 1.32% 53.03% 27.17% 34.58% 17.27% -
Total Cost 22,472 14,320 -21,896 269 5,706 5,732 -8,025 -
-
Net Worth 501,983 342,738 342,997 320,610 314,062 310,702 319,451 35.19%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 501,983 342,738 342,997 320,610 314,062 310,702 319,451 35.19%
NOSH 830,000 569,333 566,750 566,250 553,999 548,750 565,000 29.25%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.74% -91.24% 3,725.17% 69.16% 22.56% 23.45% 2,379.83% -
ROE -0.03% -1.99% 6.56% 0.19% 0.53% 0.57% 2.62% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.69 1.32 0.11 0.15 1.33 1.36 0.06 1164.95%
EPS -0.02 -1.20 3.97 0.11 0.30 0.32 1.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6048 0.602 0.6052 0.5662 0.5669 0.5662 0.5654 4.59%
Adjusted Per Share Value based on latest NOSH - 539,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.45 2.17 0.17 0.25 2.13 2.17 0.10 1512.41%
EPS -0.05 -1.98 6.51 0.17 0.48 0.51 2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4516 0.9911 0.9918 0.9271 0.9082 0.8984 0.9237 35.20%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.31 1.33 1.27 1.35 1.01 0.82 0.84 -
P/RPS 48.74 101.12 1,191.68 875.31 75.94 60.09 1,348.30 -89.08%
P/EPS -6,550.00 -110.83 31.99 1,265.63 336.67 256.25 56.66 -
EY -0.02 -0.90 3.13 0.08 0.30 0.39 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.21 2.10 2.38 1.78 1.45 1.49 28.51%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 27/02/04 28/11/03 29/08/03 28/05/03 28/03/03 -
Price 1.14 1.16 1.39 1.27 1.24 0.93 0.84 -
P/RPS 42.42 88.20 1,304.28 823.44 93.24 68.15 1,348.30 -90.05%
P/EPS -5,700.00 -96.67 35.01 1,190.63 413.33 290.63 56.66 -
EY -0.02 -1.03 2.86 0.08 0.24 0.34 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.93 2.30 2.24 2.19 1.64 1.49 16.78%

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