[SURIA] QoQ 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- 121.72%
YoY- 945.24%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 42,775 37,231 22,337 13,970 9,280 1,872 98 5675.43%
PBT 17,676 17,652 974 4,436 1,441 -1,525 21,985 -13.54%
Tax -1,180 -2,873 -642 -1,241 0 -183 210 -
NP 16,496 14,779 332 3,195 1,441 -1,708 22,195 -17.96%
-
NP to SH 16,183 14,779 332 3,195 1,441 -1,708 22,195 -19.00%
-
Tax Rate 6.68% 16.28% 65.91% 27.98% 0.00% - -0.96% -
Total Cost 26,279 22,452 22,005 10,775 7,839 3,580 -22,097 -
-
Net Worth 385,053 374,480 358,538 19,585,349 348,606 342,738 342,663 8.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 5,658 - - - - - - -
Div Payout % 34.97% - - - - - - -
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 385,053 374,480 358,538 19,585,349 348,606 342,738 342,663 8.09%
NOSH 565,839 567,394 565,339 31,950,000 576,400 569,333 566,198 -0.04%
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 38.56% 39.70% 1.49% 22.87% 15.53% -91.24% 22,647.96% -
ROE 4.20% 3.95% 0.09% 0.02% 0.41% -0.50% 6.48% -
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 7.56 6.56 3.95 0.04 1.61 0.33 0.02 5146.84%
EPS 2.86 2.60 0.06 0.01 0.25 -0.30 3.92 -18.97%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6805 0.66 0.6342 0.613 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 12.37 10.77 6.46 4.04 2.68 0.54 0.03 5460.22%
EPS 4.68 4.27 0.10 0.92 0.42 -0.49 6.42 -19.01%
DPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1134 1.0829 1.0368 56.6344 1.0081 0.9911 0.9909 8.08%
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 12.57 14.48 27.59 2,675.84 81.37 404.49 7,337.48 -98.57%
P/EPS 33.22 36.47 1,856.09 11,700.00 524.00 -443.33 32.40 1.68%
EY 3.01 2.74 0.05 0.01 0.19 -0.23 3.09 -1.73%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.44 1.72 1.91 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 14.42 11.73 26.83 2,492.88 70.81 352.79 8,030.78 -98.52%
P/EPS 38.11 29.56 1,805.00 10,900.00 456.00 -386.67 35.46 4.92%
EY 2.62 3.38 0.06 0.01 0.22 -0.26 2.82 -4.79%
DY 0.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.17 1.67 1.78 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