[SURIA] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 5.12%
YoY- 165.46%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 82,818 47,459 25,220 11,646 4,178 4,178 4,335 613.36%
PBT 24,503 5,326 26,337 21,724 20,753 22,949 9,029 94.44%
Tax -4,756 -2,066 -1,214 -174 -252 -301 -1,467 118.89%
NP 19,747 3,260 25,123 21,550 20,501 22,648 7,562 89.52%
-
NP to SH 19,747 3,260 25,123 21,550 20,501 22,648 7,562 89.52%
-
Tax Rate 19.41% 38.79% 4.61% 0.80% 1.21% 1.31% 16.25% -
Total Cost 63,071 44,199 97 -9,904 -16,323 -18,470 -3,227 -
-
Net Worth 374,480 358,538 19,585,349 348,606 342,738 342,663 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 374,480 358,538 19,585,349 348,606 342,738 342,663 0 -
NOSH 567,394 565,339 31,950,000 576,400 569,333 566,198 539,999 3.35%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 23.84% 6.87% 99.62% 185.04% 490.69% 542.08% 174.44% -
ROE 5.27% 0.91% 0.13% 6.18% 5.98% 6.61% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 14.60 8.39 0.08 2.02 0.73 0.74 0.80 591.95%
EPS 3.48 0.58 0.08 3.74 3.60 4.00 1.40 83.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6342 0.613 0.6048 0.602 0.6052 0.00 -
Adjusted Per Share Value based on latest NOSH - 576,400
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.95 13.72 7.29 3.37 1.21 1.21 1.25 614.74%
EPS 5.71 0.94 7.26 6.23 5.93 6.55 2.19 89.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0828 1.0367 56.6304 1.008 0.991 0.9908 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.95 1.09 1.17 1.31 1.33 1.27 1.35 -
P/RPS 6.51 12.98 1,482.22 64.84 181.24 172.11 168.17 -88.53%
P/EPS 27.30 189.02 1,487.94 35.04 36.94 31.75 96.40 -56.84%
EY 3.66 0.53 0.07 2.85 2.71 3.15 1.04 131.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.72 1.91 2.17 2.21 2.10 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 25/02/05 30/11/04 30/08/04 28/05/04 27/02/04 28/11/03 -
Price 0.77 1.06 1.09 1.14 1.16 1.39 1.27 -
P/RPS 5.28 12.63 1,380.87 56.42 158.07 188.37 158.20 -89.61%
P/EPS 22.12 183.82 1,386.20 30.49 32.21 34.75 90.69 -60.92%
EY 4.52 0.54 0.07 3.28 3.10 2.88 1.10 156.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.67 1.78 1.88 1.93 2.30 0.00 -

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