[SURIA] QoQ Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -24.58%
YoY- -81.76%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,812 1,872 255 75 2,125 2,248 64 834.64%
PBT 470 671 8,065 397 211 1,454 1,071 -42.33%
Tax -78 -232 -956 -219 25 -600 -226 -50.89%
NP 392 439 7,109 178 236 854 845 -40.15%
-
NP to SH 392 439 7,109 178 236 854 845 -40.15%
-
Tax Rate 16.60% 34.58% 11.85% 55.16% -11.85% 41.27% 21.10% -
Total Cost 1,420 1,433 -6,854 -103 1,889 1,394 -781 -
-
Net Worth 317,464 310,702 320,864 328,054 32,603,399 314,385 329,061 -2.36%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 317,464 310,702 320,864 328,054 32,603,399 314,385 329,061 -2.36%
NOSH 559,999 548,750 567,500 593,333 590,000 569,333 596,666 -4.15%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 21.63% 23.45% 2,787.84% 237.33% 11.11% 37.99% 1,320.31% -
ROE 0.12% 0.14% 2.22% 0.05% 0.00% 0.27% 0.26% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.32 0.34 0.04 0.01 0.36 0.39 0.01 914.35%
EPS 0.07 0.08 1.25 0.03 0.04 0.15 0.15 -39.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5669 0.5662 0.5654 0.5529 55.26 0.5522 0.5515 1.85%
Adjusted Per Share Value based on latest NOSH - 593,333
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.52 0.54 0.07 0.02 0.61 0.65 0.02 782.89%
EPS 0.11 0.13 2.06 0.05 0.07 0.25 0.24 -40.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.918 0.8984 0.9278 0.9486 94.2783 0.9091 0.9515 -2.36%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.01 0.82 0.84 0.98 1.26 1.39 1.47 -
P/RPS 312.14 240.37 1,869.41 7,752.89 349.84 352.03 13,704.69 -92.02%
P/EPS 1,442.86 1,025.00 67.06 3,266.67 3,150.00 926.67 1,037.99 24.62%
EY 0.07 0.10 1.49 0.03 0.03 0.11 0.10 -21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.45 1.49 1.77 0.02 2.52 2.67 -23.74%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 28/05/03 28/03/03 28/11/02 29/08/02 31/05/02 28/02/02 -
Price 1.24 0.93 0.84 0.85 1.19 1.32 1.36 -
P/RPS 383.22 272.62 1,869.41 6,724.45 330.40 334.31 12,679.17 -90.35%
P/EPS 1,771.43 1,162.50 67.06 2,833.33 2,975.00 880.00 960.32 50.57%
EY 0.06 0.09 1.49 0.04 0.03 0.11 0.10 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.64 1.49 1.54 0.02 2.39 2.47 -7.72%

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