[SURIA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 97.57%
YoY- -109.99%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 291,916 158,460 79,997 22,306 7,368 8,746 9,888 75.75%
PBT 76,682 56,818 32,863 -166 2,282 3,328 6,070 52.58%
Tax 60,994 -16,264 -2,087 0 -620 -1,150 -670 -
NP 137,676 40,554 30,776 -166 1,662 2,178 5,400 71.51%
-
NP to SH 136,438 40,606 30,493 -166 1,662 2,178 5,400 71.25%
-
Tax Rate -79.54% 28.62% 6.35% - 27.17% 34.56% 11.04% -
Total Cost 154,240 117,906 49,221 22,472 5,706 6,568 4,488 80.26%
-
Net Worth 495,777 411,731 385,696 501,983 314,062 31,672,704 309,206 8.18%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 28,330 - 11,335 - - - - -
Div Payout % 20.76% - 37.17% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 495,777 411,731 385,696 501,983 314,062 31,672,704 309,206 8.18%
NOSH 566,602 567,122 566,784 830,000 553,999 573,157 562,500 0.12%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 47.16% 25.59% 38.47% -0.74% 22.56% 24.90% 54.61% -
ROE 27.52% 9.86% 7.91% -0.03% 0.53% 0.01% 1.75% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 51.52 27.94 14.11 2.69 1.33 1.53 1.76 75.50%
EPS 24.08 7.16 5.38 -0.02 0.30 0.38 0.96 71.05%
DPS 5.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.726 0.6805 0.6048 0.5669 55.26 0.5497 8.05%
Adjusted Per Share Value based on latest NOSH - 576,400
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 84.41 45.82 23.13 6.45 2.13 2.53 2.86 75.74%
EPS 39.45 11.74 8.82 -0.05 0.48 0.63 1.56 71.28%
DPS 8.19 0.00 3.28 0.00 0.00 0.00 0.00 -
NAPS 1.4336 1.1906 1.1153 1.4516 0.9082 91.587 0.8941 8.18%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.00 0.99 0.95 1.31 1.01 1.26 1.32 -
P/RPS 3.88 3.54 6.73 48.74 75.94 82.57 75.09 -38.95%
P/EPS 8.31 13.83 17.66 -6,550.00 336.67 331.58 137.50 -37.34%
EY 12.04 7.23 5.66 -0.02 0.30 0.30 0.73 59.51%
DY 2.50 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.36 1.40 2.17 1.78 0.02 2.40 -0.77%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 05/09/06 09/08/05 30/08/04 29/08/03 29/08/02 19/10/01 -
Price 2.36 0.88 1.09 1.14 1.24 1.19 1.22 -
P/RPS 4.58 3.15 7.72 42.42 93.24 77.99 69.40 -36.41%
P/EPS 9.80 12.29 20.26 -5,700.00 413.33 313.16 127.08 -34.74%
EY 10.20 8.14 4.94 -0.02 0.24 0.32 0.79 53.13%
DY 2.12 0.00 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.21 1.60 1.88 2.19 0.02 2.22 3.31%

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