[SURIA] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -6.85%
YoY- 257.88%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 11,646 4,178 4,178 4,335 4,014 2,218 352 932.79%
PBT 21,724 20,753 22,949 9,029 9,603 9,344 10,127 66.40%
Tax -174 -252 -301 -1,467 -1,485 -1,382 -1,750 -78.56%
NP 21,550 20,501 22,648 7,562 8,118 7,962 8,377 87.85%
-
NP to SH 21,550 20,501 22,648 7,562 8,118 7,962 8,377 87.85%
-
Tax Rate 0.80% 1.21% 1.31% 16.25% 15.46% 14.79% 17.28% -
Total Cost -9,904 -16,323 -18,470 -3,227 -4,104 -5,744 -8,025 15.07%
-
Net Worth 348,606 342,738 342,663 0 317,464 310,702 320,864 5.68%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 348,606 342,738 342,663 0 317,464 310,702 320,864 5.68%
NOSH 576,400 569,333 566,198 539,999 559,999 548,750 567,500 1.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 185.04% 490.69% 542.08% 174.44% 202.24% 358.97% 2,379.83% -
ROE 6.18% 5.98% 6.61% 0.00% 2.56% 2.56% 2.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2.02 0.73 0.74 0.80 0.72 0.40 0.06 944.87%
EPS 3.74 3.60 4.00 1.40 1.45 1.45 1.48 85.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6048 0.602 0.6052 0.00 0.5669 0.5662 0.5654 4.59%
Adjusted Per Share Value based on latest NOSH - 539,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.37 1.21 1.21 1.25 1.16 0.64 0.10 945.56%
EPS 6.23 5.93 6.55 2.19 2.35 2.30 2.42 87.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0081 0.9911 0.9909 0.00 0.918 0.8984 0.9278 5.69%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.31 1.33 1.27 1.35 1.01 0.82 0.84 -
P/RPS 64.84 181.24 172.11 168.17 140.91 202.87 1,354.26 -86.83%
P/EPS 35.04 36.94 31.75 96.40 69.67 56.52 56.91 -27.64%
EY 2.85 2.71 3.15 1.04 1.44 1.77 1.76 37.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 2.21 2.10 0.00 1.78 1.45 1.49 28.51%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 28/05/04 27/02/04 28/11/03 29/08/03 28/05/03 28/03/03 -
Price 1.14 1.16 1.39 1.27 1.24 0.93 0.84 -
P/RPS 56.42 158.07 188.37 158.20 172.99 230.09 1,354.26 -88.00%
P/EPS 30.49 32.21 34.75 90.69 85.54 64.10 56.91 -34.06%
EY 3.28 3.10 2.88 1.10 1.17 1.56 1.76 51.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.93 2.30 0.00 2.19 1.64 1.49 16.78%

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