[SURIA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 199.5%
YoY- 170.36%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 25,220 11,646 4,178 4,178 4,335 4,014 2,218 403.42%
PBT 26,337 21,724 20,753 22,949 9,029 9,603 9,344 99.16%
Tax -1,214 -174 -252 -301 -1,467 -1,485 -1,382 -8.25%
NP 25,123 21,550 20,501 22,648 7,562 8,118 7,962 114.67%
-
NP to SH 25,123 21,550 20,501 22,648 7,562 8,118 7,962 114.67%
-
Tax Rate 4.61% 0.80% 1.21% 1.31% 16.25% 15.46% 14.79% -
Total Cost 97 -9,904 -16,323 -18,470 -3,227 -4,104 -5,744 -
-
Net Worth 19,585,349 348,606 342,738 342,663 0 317,464 310,702 1471.97%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 19,585,349 348,606 342,738 342,663 0 317,464 310,702 1471.97%
NOSH 31,950,000 576,400 569,333 566,198 539,999 559,999 548,750 1391.13%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 99.62% 185.04% 490.69% 542.08% 174.44% 202.24% 358.97% -
ROE 0.13% 6.18% 5.98% 6.61% 0.00% 2.56% 2.56% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 0.08 2.02 0.73 0.74 0.80 0.72 0.40 -65.70%
EPS 0.08 3.74 3.60 4.00 1.40 1.45 1.45 -85.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.613 0.6048 0.602 0.6052 0.00 0.5669 0.5662 5.42%
Adjusted Per Share Value based on latest NOSH - 566,198
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.29 3.37 1.21 1.21 1.25 1.16 0.64 404.01%
EPS 7.26 6.23 5.93 6.55 2.19 2.35 2.30 114.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 56.6304 1.008 0.991 0.9908 0.00 0.9179 0.8984 1471.96%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.17 1.31 1.33 1.27 1.35 1.01 0.82 -
P/RPS 1,482.22 64.84 181.24 172.11 168.17 140.91 202.87 275.16%
P/EPS 1,487.94 35.04 36.94 31.75 96.40 69.67 56.52 779.70%
EY 0.07 2.85 2.71 3.15 1.04 1.44 1.77 -88.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.17 2.21 2.10 0.00 1.78 1.45 20.10%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 30/08/04 28/05/04 27/02/04 28/11/03 29/08/03 28/05/03 -
Price 1.09 1.14 1.16 1.39 1.27 1.24 0.93 -
P/RPS 1,380.87 56.42 158.07 188.37 158.20 172.99 230.09 229.16%
P/EPS 1,386.20 30.49 32.21 34.75 90.69 85.54 64.10 671.87%
EY 0.07 3.28 3.10 2.88 1.10 1.17 1.56 -87.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.88 1.93 2.30 0.00 2.19 1.64 5.59%

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