[SURIA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.95%
YoY- 73.09%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,178 4,335 4,014 2,218 352 161 89 1192.23%
PBT 22,949 9,029 9,603 9,344 10,127 3,133 3,715 235.55%
Tax -301 -1,467 -1,485 -1,382 -1,750 -1,020 -801 -47.83%
NP 22,648 7,562 8,118 7,962 8,377 2,113 2,914 290.90%
-
NP to SH 22,648 7,562 8,118 7,962 8,377 2,113 2,914 290.90%
-
Tax Rate 1.31% 16.25% 15.46% 14.79% 17.28% 32.56% 21.56% -
Total Cost -18,470 -3,227 -4,104 -5,744 -8,025 -1,952 -2,825 248.45%
-
Net Worth 342,663 0 317,464 310,702 320,864 328,054 32,603,399 -95.16%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 342,663 0 317,464 310,702 320,864 328,054 32,603,399 -95.16%
NOSH 566,198 539,999 559,999 548,750 567,500 593,333 590,000 -2.70%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 542.08% 174.44% 202.24% 358.97% 2,379.83% 1,312.42% 3,274.16% -
ROE 6.61% 0.00% 2.56% 2.56% 2.61% 0.64% 0.01% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 0.74 0.80 0.72 0.40 0.06 0.03 0.02 1003.09%
EPS 4.00 1.40 1.45 1.45 1.48 0.36 0.49 303.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6052 0.00 0.5669 0.5662 0.5654 0.5529 55.26 -95.02%
Adjusted Per Share Value based on latest NOSH - 548,750
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 1.21 1.25 1.16 0.64 0.10 0.05 0.03 1068.20%
EPS 6.55 2.19 2.35 2.30 2.42 0.61 0.84 291.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9909 0.00 0.918 0.8984 0.9278 0.9486 94.2783 -95.16%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.27 1.35 1.01 0.82 0.84 0.98 1.26 -
P/RPS 172.11 168.17 140.91 202.87 1,354.26 3,611.59 8,352.81 -92.43%
P/EPS 31.75 96.40 69.67 56.52 56.91 275.19 255.11 -74.97%
EY 3.15 1.04 1.44 1.77 1.76 0.36 0.39 301.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 0.00 1.78 1.45 1.49 1.77 0.02 2106.87%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 28/05/03 28/03/03 28/11/02 29/08/02 -
Price 1.39 1.27 1.24 0.93 0.84 0.85 1.19 -
P/RPS 188.37 158.20 172.99 230.09 1,354.26 3,132.51 7,888.76 -91.65%
P/EPS 34.75 90.69 85.54 64.10 56.91 238.68 240.94 -72.40%
EY 2.88 1.10 1.17 1.56 1.76 0.42 0.42 259.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 0.00 2.19 1.64 1.49 1.54 0.02 2244.47%

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