[SURIA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 395.49%
YoY- 186.0%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 873 7,368 7,488 352 129 8,746 8,992 -78.84%
PBT 1,286 2,282 2,684 10,126 2,749 3,328 5,816 -63.40%
Tax -682 -620 -928 -1,749 -1,058 -1,150 -2,400 -56.74%
NP 604 1,662 1,756 8,377 1,690 2,178 3,416 -68.46%
-
NP to SH 604 1,662 1,756 8,377 1,690 2,178 3,416 -68.46%
-
Tax Rate 53.03% 27.17% 34.58% 17.27% 38.49% 34.56% 41.27% -
Total Cost 269 5,706 5,732 -8,025 -1,561 6,568 5,576 -86.72%
-
Net Worth 320,610 314,062 310,702 319,451 318,671 31,672,704 314,385 1.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 320,610 314,062 310,702 319,451 318,671 31,672,704 314,385 1.31%
NOSH 566,250 553,999 548,750 565,000 576,363 573,157 569,333 -0.36%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 69.16% 22.56% 23.45% 2,379.83% 1,307.22% 24.90% 37.99% -
ROE 0.19% 0.53% 0.57% 2.62% 0.53% 0.01% 1.09% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.15 1.33 1.36 0.06 0.02 1.53 1.58 -79.15%
EPS 0.11 0.30 0.32 1.48 0.29 0.38 0.60 -67.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5662 0.5669 0.5662 0.5654 0.5529 55.26 0.5522 1.68%
Adjusted Per Share Value based on latest NOSH - 567,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.25 2.13 2.17 0.10 0.04 2.53 2.60 -78.98%
EPS 0.17 0.48 0.51 2.42 0.49 0.63 0.99 -69.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9271 0.9082 0.8984 0.9237 0.9215 91.587 0.9091 1.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.35 1.01 0.82 0.84 0.98 1.26 1.39 -
P/RPS 875.31 75.94 60.09 1,348.30 4,367.30 82.57 88.01 361.82%
P/EPS 1,265.63 336.67 256.25 56.66 334.09 331.58 231.67 209.86%
EY 0.08 0.30 0.39 1.77 0.30 0.30 0.43 -67.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.78 1.45 1.49 1.77 0.02 2.52 -3.73%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 28/05/03 28/03/03 28/11/02 29/08/02 31/05/02 -
Price 1.27 1.24 0.93 0.84 0.85 1.19 1.32 -
P/RPS 823.44 93.24 68.15 1,348.30 3,787.97 77.99 83.58 358.93%
P/EPS 1,190.63 413.33 290.63 56.66 289.77 313.16 220.00 207.93%
EY 0.08 0.24 0.34 1.77 0.35 0.32 0.45 -68.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.19 1.64 1.49 1.54 0.02 2.39 -4.22%

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