[SURIA] QoQ TTM 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- 16.58%
YoY- 232.23%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 116,313 82,818 47,459 25,220 11,646 4,178 4,178 820.42%
PBT 40,738 24,503 5,326 26,337 21,724 20,753 22,949 46.65%
Tax -5,936 -4,756 -2,066 -1,214 -174 -252 -301 631.26%
NP 34,802 19,747 3,260 25,123 21,550 20,501 22,648 33.19%
-
NP to SH 34,489 19,747 3,260 25,123 21,550 20,501 22,648 32.39%
-
Tax Rate 14.57% 19.41% 38.79% 4.61% 0.80% 1.21% 1.31% -
Total Cost 81,511 63,071 44,199 97 -9,904 -16,323 -18,470 -
-
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 % 16.41% - - - - - - -
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 29.92% 23.84% 6.87% 99.62% 185.04% 490.69% 542.08% -
ROE 8.96% 5.27% 0.91% 0.13% 6.18% 5.98% 6.61% -
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 20.56 14.60 8.39 0.08 2.02 0.73 0.74 819.19%
EPS 6.10 3.48 0.58 0.08 3.74 3.60 4.00 32.52%
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 33.63 23.95 13.72 7.29 3.37 1.21 1.21 819.40%
EPS 9.97 5.71 0.94 7.26 6.23 5.93 6.55 32.35%
DPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1134 1.0828 1.0367 56.6304 1.008 0.991 0.9908 8.09%
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 4.62 6.51 12.98 1,482.22 64.84 181.24 172.11 -91.05%
P/EPS 15.59 27.30 189.02 1,487.94 35.04 36.94 31.75 -37.78%
EY 6.42 3.66 0.53 0.07 2.85 2.71 3.15 60.81%
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 5.30 5.28 12.63 1,380.87 56.42 158.07 188.37 -90.76%
P/EPS 17.88 22.12 183.82 1,386.20 30.49 32.21 34.75 -35.81%
EY 5.59 4.52 0.54 0.07 3.28 3.10 2.88 55.66%
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