[SURIA] QoQ Cumulative 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- 4866.89%
YoY- 168.59%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 25,075 11,153 1,872 604 655 3,684 1,872 461.35%
PBT 6,568 -83 -1,525 22,801 965 1,141 671 355.68%
Tax -1,991 0 -183 -301 -512 -310 -232 317.53%
NP 4,577 -83 -1,708 22,500 453 831 439 375.21%
-
NP to SH 4,577 -83 -1,708 22,500 453 831 439 375.21%
-
Tax Rate 30.31% - - 1.32% 53.06% 27.17% 34.58% -
Total Cost 20,498 11,236 3,580 -21,896 202 2,853 1,433 486.41%
-
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 45,770,001 830,000 569,333 566,750 566,250 553,999 548,750 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% -0.02% -0.50% 6.56% 0.14% 0.26% 0.14% -
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 0.05 1.34 0.33 0.11 0.12 0.66 0.34 -72.04%
EPS 0.81 -0.01 -0.30 3.97 0.08 0.15 0.08 366.04%
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 7.25 3.23 0.54 0.17 0.19 1.07 0.54 462.22%
EPS 1.32 -0.02 -0.49 6.51 0.13 0.24 0.13 366.93%
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 2,135.63 97.49 404.49 1,191.68 1,167.08 151.88 240.37 327.27%
P/EPS 11,700.00 -13,100.00 -443.33 31.99 1,687.50 673.33 1,025.00 404.71%
EY 0.01 -0.01 -0.23 3.13 0.06 0.15 0.10 -78.36%
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 1,989.60 84.84 352.79 1,304.28 1,097.92 186.47 272.62 274.88%
P/EPS 10,900.00 -11,400.00 -386.67 35.01 1,587.50 826.67 1,162.50 342.84%
EY 0.01 -0.01 -0.26 2.86 0.06 0.12 0.09 -76.79%
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