[SURIA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 3625.17%
YoY- 168.59%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 33,433 22,306 7,488 604 873 7,368 7,488 170.40%
PBT 8,757 -166 -6,100 22,801 1,286 2,282 2,684 119.50%
Tax -2,654 0 -732 -301 -682 -620 -928 101.09%
NP 6,102 -166 -6,832 22,500 604 1,662 1,756 128.90%
-
NP to SH 6,102 -166 -6,832 22,500 604 1,662 1,756 128.90%
-
Tax Rate 30.31% - - 1.32% 53.03% 27.17% 34.58% -
Total Cost 27,330 22,472 14,320 -21,896 269 5,706 5,732 182.47%
-
Net Worth 0 501,983 342,738 342,997 320,610 314,062 310,702 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 0 501,983 342,738 342,997 320,610 314,062 310,702 -
NOSH 45,769,997 830,000 569,333 566,750 566,250 553,999 548,750 1793.67%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 18.25% -0.74% -91.24% 3,725.17% 69.16% 22.56% 23.45% -
ROE 0.00% -0.03% -1.99% 6.56% 0.19% 0.53% 0.57% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.07 2.69 1.32 0.11 0.15 1.33 1.36 -86.08%
EPS 1.08 -0.02 -1.20 3.97 0.11 0.30 0.32 124.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6048 0.602 0.6052 0.5662 0.5669 0.5662 -
Adjusted Per Share Value based on latest NOSH - 566,198
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 9.67 6.45 2.17 0.17 0.25 2.13 2.17 170.06%
EPS 1.76 -0.05 -1.98 6.51 0.17 0.48 0.51 127.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.4516 0.9911 0.9918 0.9271 0.9082 0.8984 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.17 1.31 1.33 1.27 1.35 1.01 0.82 -
P/RPS 1,601.72 48.74 101.12 1,191.68 875.31 75.94 60.09 787.00%
P/EPS 8,775.00 -6,550.00 -110.83 31.99 1,265.63 336.67 256.25 947.75%
EY 0.01 -0.02 -0.90 3.13 0.08 0.30 0.39 -91.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.17 2.21 2.10 2.38 1.78 1.45 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 27/02/04 28/11/03 29/08/03 28/05/03 -
Price 1.09 1.14 1.16 1.39 1.27 1.24 0.93 -
P/RPS 1,492.20 42.42 88.20 1,304.28 823.44 93.24 68.15 678.27%
P/EPS 8,175.00 -5,700.00 -96.67 35.01 1,190.63 413.33 290.63 819.30%
EY 0.01 -0.02 -1.03 2.86 0.08 0.24 0.34 -90.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.88 1.93 2.30 2.24 2.19 1.64 -

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