[SURIA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -87.02%
YoY- -85.61%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 141,631 116,313 82,818 47,459 25,220 11,646 4,178 945.19%
PBT 51,208 40,738 24,503 5,326 26,337 21,724 20,753 82.50%
Tax -14,878 -5,936 -4,756 -2,066 -1,214 -174 -252 1412.46%
NP 36,330 34,802 19,747 3,260 25,123 21,550 20,501 46.38%
-
NP to SH 36,040 34,489 19,747 3,260 25,123 21,550 20,501 45.60%
-
Tax Rate 29.05% 14.57% 19.41% 38.79% 4.61% 0.80% 1.21% -
Total Cost 105,301 81,511 63,071 44,199 97 -9,904 -16,323 -
-
Net Worth 386,629 385,053 374,480 358,538 19,585,349 348,606 342,738 8.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 5,658 5,658 - - - - - -
Div Payout % 15.70% 16.41% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 386,629 385,053 374,480 358,538 19,585,349 348,606 342,738 8.35%
NOSH 565,000 565,839 567,394 565,339 31,950,000 576,400 569,333 -0.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 25.65% 29.92% 23.84% 6.87% 99.62% 185.04% 490.69% -
ROE 9.32% 8.96% 5.27% 0.91% 0.13% 6.18% 5.98% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 25.07 20.56 14.60 8.39 0.08 2.02 0.73 954.27%
EPS 6.38 6.10 3.48 0.58 0.08 3.74 3.60 46.39%
DPS 1.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6843 0.6805 0.66 0.6342 0.613 0.6048 0.602 8.90%
Adjusted Per Share Value based on latest NOSH - 565,339
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.96 33.63 23.95 13.72 7.29 3.37 1.21 944.20%
EPS 10.42 9.97 5.71 0.94 7.26 6.23 5.93 45.56%
DPS 1.64 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.118 1.1134 1.0829 1.0368 56.6344 1.0081 0.9911 8.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.26 0.95 0.95 1.09 1.17 1.31 1.33 -
P/RPS 5.03 4.62 6.51 12.98 1,482.22 64.84 181.24 -90.81%
P/EPS 19.75 15.59 27.30 189.02 1,487.94 35.04 36.94 -34.10%
EY 5.06 6.42 3.66 0.53 0.07 2.85 2.71 51.57%
DY 0.79 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.40 1.44 1.72 1.91 2.17 2.21 -11.48%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 09/08/05 30/05/05 25/02/05 30/11/04 30/08/04 28/05/04 -
Price 1.16 1.09 0.77 1.06 1.09 1.14 1.16 -
P/RPS 4.63 5.30 5.28 12.63 1,380.87 56.42 158.07 -90.47%
P/EPS 18.19 17.88 22.12 183.82 1,386.20 30.49 32.21 -31.65%
EY 5.50 5.59 4.52 0.54 0.07 3.28 3.10 46.50%
DY 0.86 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.60 1.17 1.67 1.78 1.88 1.93 -8.10%

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