[SURIA] YoY Annual (Unaudited) 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
YoY- -98.5%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 211,445 157,728 71,952 71,952 604 352 694 259.27%
PBT 69,462 59,105 23,457 23,457 22,801 10,126 3,624 46.95%
Tax -22,549 -22,153 -7,091 -7,091 -301 -1,749 -695 66.70%
NP 46,913 36,952 16,366 16,366 22,500 8,377 2,929 41.11%
-
NP to SH 46,902 36,952 16,366 16,366 22,500 8,377 2,929 41.10%
-
Tax Rate 32.46% 37.48% 30.23% 30.23% 1.32% 17.27% 19.18% -
Total Cost 164,532 120,776 55,586 55,586 -21,896 -8,025 -2,235 -
-
Net Worth 878,108 393,210 359,454 359,454 342,997 319,451 313,578 22.39%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 28,326 5,667 - - - - - -
Div Payout % 60.39% 15.34% - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 878,108 393,210 359,454 359,454 342,997 319,451 313,578 22.39%
NOSH 566,521 566,748 566,784 566,784 566,750 565,000 568,591 0.05%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 22.19% 23.43% 22.75% 22.75% 3,725.17% 2,379.83% 422.05% -
ROE 5.34% 9.40% 4.55% 4.55% 6.56% 2.62% 0.93% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 37.32 27.83 12.69 12.69 0.11 0.06 0.12 261.78%
EPS 16.55 6.52 2.89 2.89 3.97 1.48 0.52 62.02%
DPS 5.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 0.6938 0.6342 0.6342 0.6052 0.5654 0.5515 22.33%
Adjusted Per Share Value based on latest NOSH - 565,339
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 61.14 45.61 20.80 20.80 0.17 0.10 0.20 260.54%
EPS 13.56 10.68 4.73 4.73 6.51 2.42 0.85 41.12%
DPS 8.19 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.539 1.137 1.0394 1.0394 0.9918 0.9237 0.9067 22.39%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.93 1.00 1.09 1.09 1.27 0.84 1.47 -
P/RPS 2.49 3.59 8.59 8.59 1,191.68 1,348.30 1,204.37 -71.58%
P/EPS 11.23 15.34 37.75 37.75 31.99 56.66 285.36 -27.64%
EY 8.90 6.52 2.65 2.65 3.13 1.77 0.35 38.10%
DY 5.38 1.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.44 1.72 1.72 2.10 1.49 2.67 -16.62%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 05/03/07 24/02/06 09/08/05 09/08/05 27/02/04 28/03/03 28/02/02 -
Price 1.34 1.06 1.09 1.09 1.39 0.84 1.36 -
P/RPS 3.59 3.81 8.59 8.59 1,304.28 1,348.30 1,114.24 -69.42%
P/EPS 16.19 16.26 37.75 37.75 35.01 56.66 264.01 -22.15%
EY 6.18 6.15 2.65 2.65 2.86 1.77 0.38 28.39%
DY 3.73 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.53 1.72 1.72 2.30 1.49 2.47 -10.40%

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