[SURIA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5614.46%
YoY- 910.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 79,997 37,231 71,952 25,075 11,153 1,872 604 2506.05%
PBT 32,863 17,652 23,457 6,568 -83 -1,525 22,801 27.62%
Tax -2,087 -2,873 -7,091 -1,991 0 -183 -301 264.04%
NP 30,776 14,779 16,366 4,577 -83 -1,708 22,500 23.24%
-
NP to SH 30,493 14,779 16,366 4,577 -83 -1,708 22,500 22.48%
-
Tax Rate 6.35% 16.28% 30.23% 30.31% - - 1.32% -
Total Cost 49,221 22,452 55,586 20,498 11,236 3,580 -21,896 -
-
Net Worth 385,696 397,176 359,750 0 501,983 342,738 342,997 8.14%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 11,335 - - - - - - -
Div Payout % 37.17% - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 385,696 397,176 359,750 0 501,983 342,738 342,997 8.14%
NOSH 566,784 567,394 567,251 45,770,001 830,000 569,333 566,750 0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 38.47% 39.70% 22.75% 18.25% -0.74% -91.24% 3,725.17% -
ROE 7.91% 3.72% 4.55% 0.00% -0.02% -0.50% 6.56% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 14.11 6.56 12.68 0.05 1.34 0.33 0.11 2450.98%
EPS 5.38 2.60 2.89 0.81 -0.01 -0.30 3.97 22.48%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6805 0.70 0.6342 0.00 0.6048 0.602 0.6052 8.13%
Adjusted Per Share Value based on latest NOSH - 31,950,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.13 10.77 20.81 7.25 3.23 0.54 0.17 2553.29%
EPS 8.82 4.27 4.73 1.32 -0.02 -0.49 6.51 22.46%
DPS 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1153 1.1485 1.0403 0.00 1.4516 0.9911 0.9918 8.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 0.95 1.09 1.17 1.31 1.33 1.27 -
P/RPS 6.73 14.48 8.59 2,135.63 97.49 404.49 1,191.68 -96.83%
P/EPS 17.66 36.47 37.78 11,700.00 -13,100.00 -443.33 31.99 -32.72%
EY 5.66 2.74 2.65 0.01 -0.01 -0.23 3.13 48.48%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.36 1.72 0.00 2.17 2.21 2.10 -23.70%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 09/08/05 30/05/05 25/02/05 30/11/04 30/08/04 28/05/04 27/02/04 -
Price 1.09 0.77 1.06 1.09 1.14 1.16 1.39 -
P/RPS 7.72 11.73 8.36 1,989.60 84.84 352.79 1,304.28 -96.73%
P/EPS 20.26 29.56 36.74 10,900.00 -11,400.00 -386.67 35.01 -30.57%
EY 4.94 3.38 2.72 0.01 -0.01 -0.26 2.86 44.00%
DY 1.83 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.10 1.67 0.00 1.88 1.93 2.30 -21.50%

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