[SURIA] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.04%
YoY- -48.59%
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 604 873 7,368 7,488 352 129 8,746 -83.08%
PBT 22,801 1,286 2,282 2,684 10,126 2,749 3,328 259.46%
Tax -301 -682 -620 -928 -1,749 -1,058 -1,150 -58.98%
NP 22,500 604 1,662 1,756 8,377 1,690 2,178 372.31%
-
NP to SH 22,500 604 1,662 1,756 8,377 1,690 2,178 372.31%
-
Tax Rate 1.32% 53.03% 27.17% 34.58% 17.27% 38.49% 34.56% -
Total Cost -21,896 269 5,706 5,732 -8,025 -1,561 6,568 -
-
Net Worth 342,997 320,610 314,062 310,702 319,451 318,671 31,672,704 -95.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 342,997 320,610 314,062 310,702 319,451 318,671 31,672,704 -95.06%
NOSH 566,750 566,250 553,999 548,750 565,000 576,363 573,157 -0.74%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3,725.17% 69.16% 22.56% 23.45% 2,379.83% 1,307.22% 24.90% -
ROE 6.56% 0.19% 0.53% 0.57% 2.62% 0.53% 0.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.11 0.15 1.33 1.36 0.06 0.02 1.53 -82.62%
EPS 3.97 0.11 0.30 0.32 1.48 0.29 0.38 375.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6052 0.5662 0.5669 0.5662 0.5654 0.5529 55.26 -95.02%
Adjusted Per Share Value based on latest NOSH - 548,750
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.17 0.25 2.13 2.17 0.10 0.04 2.53 -83.39%
EPS 6.51 0.17 0.48 0.51 2.42 0.49 0.63 372.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9918 0.9271 0.9082 0.8984 0.9237 0.9215 91.587 -95.06%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.27 1.35 1.01 0.82 0.84 0.98 1.26 -
P/RPS 1,191.68 875.31 75.94 60.09 1,348.30 4,367.30 82.57 489.90%
P/EPS 31.99 1,265.63 336.67 256.25 56.66 334.09 331.58 -78.87%
EY 3.13 0.08 0.30 0.39 1.77 0.30 0.30 375.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.38 1.78 1.45 1.49 1.77 0.02 2106.87%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 28/05/03 28/03/03 28/11/02 29/08/02 -
Price 1.39 1.27 1.24 0.93 0.84 0.85 1.19 -
P/RPS 1,304.28 823.44 93.24 68.15 1,348.30 3,787.97 77.99 550.61%
P/EPS 35.01 1,190.63 413.33 290.63 56.66 289.77 313.16 -76.70%
EY 2.86 0.08 0.24 0.34 1.77 0.35 0.32 328.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.24 2.19 1.64 1.49 1.54 0.02 2244.47%

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