[SURIA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
14-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.98%
YoY- 35.56%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 310,243 222,967 145,958 65,667 211,445 143,542 79,230 147.81%
PBT 71,472 56,866 38,341 19,075 69,462 44,970 28,409 84.66%
Tax 131,061 29,434 30,497 -4,872 -22,549 -13,069 -8,132 -
NP 202,533 86,300 68,838 14,203 46,913 31,901 20,277 361.85%
-
NP to SH 200,931 85,309 68,219 14,078 46,902 32,077 20,303 359.03%
-
Tax Rate -183.37% -51.76% -79.54% 25.54% 32.46% 29.06% 28.62% -
Total Cost 107,710 136,667 77,120 51,464 164,532 111,641 58,953 49.28%
-
Net Worth 628,971 513,101 495,777 454,129 878,108 423,178 411,731 32.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 33,998 - 14,165 - 28,326 - - -
Div Payout % 16.92% - 20.76% - 60.39% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 628,971 513,101 495,777 454,129 878,108 423,178 411,731 32.53%
NOSH 283,320 566,837 566,602 567,661 566,521 566,731 567,122 -36.96%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 65.28% 38.71% 47.16% 21.63% 22.19% 22.22% 25.59% -
ROE 31.95% 16.63% 13.76% 3.10% 5.34% 7.58% 4.93% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 109.50 39.34 25.76 11.57 37.32 25.33 13.97 293.11%
EPS 70.92 15.05 12.04 2.48 16.55 5.66 3.58 628.16%
DPS 12.00 0.00 2.50 0.00 5.00 0.00 0.00 -
NAPS 2.22 0.9052 0.875 0.80 1.55 0.7467 0.726 110.24%
Adjusted Per Share Value based on latest NOSH - 567,661
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.71 64.47 42.21 18.99 61.14 41.51 22.91 147.81%
EPS 58.10 24.67 19.73 4.07 13.56 9.28 5.87 359.06%
DPS 9.83 0.00 4.10 0.00 8.19 0.00 0.00 -
NAPS 1.8188 1.4837 1.4336 1.3132 2.5392 1.2237 1.1906 32.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.40 3.22 2.00 1.46 0.93 0.87 0.99 -
P/RPS 3.10 8.19 7.76 12.62 2.49 3.43 7.09 -42.30%
P/EPS 4.79 21.40 16.61 58.87 11.23 15.37 27.65 -68.82%
EY 20.86 4.67 6.02 1.70 8.90 6.51 3.62 220.39%
DY 3.53 0.00 1.25 0.00 5.38 0.00 0.00 -
P/NAPS 1.53 3.56 2.29 1.83 0.60 1.17 1.36 8.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 31/10/07 17/08/07 14/05/07 05/03/07 28/11/06 05/09/06 -
Price 2.56 3.30 2.36 1.70 1.34 0.97 0.88 -
P/RPS 2.34 8.39 9.16 14.70 3.59 3.83 6.30 -48.23%
P/EPS 3.61 21.93 19.60 68.55 16.19 17.14 24.58 -72.06%
EY 27.70 4.56 5.10 1.46 6.18 5.84 4.07 257.88%
DY 4.69 0.00 1.06 0.00 3.73 0.00 0.00 -
P/NAPS 1.15 3.65 2.70 2.13 0.86 1.30 1.21 -3.32%

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