[SURIA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
09-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 106.33%
YoY- 18469.28%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 282,512 291,916 158,460 79,997 22,306 7,368 8,746 78.36%
PBT 44,728 76,682 56,818 32,863 -166 2,282 3,328 54.13%
Tax -4,034 60,994 -16,264 -2,087 0 -620 -1,150 23.24%
NP 40,694 137,676 40,554 30,776 -166 1,662 2,178 62.82%
-
NP to SH 40,102 136,438 40,606 30,493 -166 1,662 2,178 62.42%
-
Tax Rate 9.02% -79.54% 28.62% 6.35% - 27.17% 34.56% -
Total Cost 241,818 154,240 117,906 49,221 22,472 5,706 6,568 82.29%
-
Net Worth 617,389 495,777 411,731 385,696 501,983 314,062 31,672,704 -48.09%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 28,330 - 11,335 - - - -
Div Payout % - 20.76% - 37.17% - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 617,389 495,777 411,731 385,696 501,983 314,062 31,672,704 -48.09%
NOSH 283,206 566,602 567,122 566,784 830,000 553,999 573,157 -11.07%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 14.40% 47.16% 25.59% 38.47% -0.74% 22.56% 24.90% -
ROE 6.50% 27.52% 9.86% 7.91% -0.03% 0.53% 0.01% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 99.75 51.52 27.94 14.11 2.69 1.33 1.53 100.49%
EPS 14.16 24.08 7.16 5.38 -0.02 0.30 0.38 82.65%
DPS 0.00 5.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.18 0.875 0.726 0.6805 0.6048 0.5669 55.26 -41.62%
Adjusted Per Share Value based on latest NOSH - 565,839
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 81.69 84.41 45.82 23.13 6.45 2.13 2.53 78.35%
EPS 11.60 39.45 11.74 8.82 -0.05 0.48 0.63 62.42%
DPS 0.00 8.19 0.00 3.28 0.00 0.00 0.00 -
NAPS 1.7852 1.4335 1.1905 1.1152 1.4515 0.9081 91.5806 -48.09%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.22 2.00 0.99 0.95 1.31 1.01 1.26 -
P/RPS 2.23 3.88 3.54 6.73 48.74 75.94 82.57 -45.19%
P/EPS 15.68 8.31 13.83 17.66 -6,550.00 336.67 331.58 -39.83%
EY 6.38 12.04 7.23 5.66 -0.02 0.30 0.30 66.37%
DY 0.00 2.50 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 1.02 2.29 1.36 1.40 2.17 1.78 0.02 92.45%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 26/08/08 17/08/07 05/09/06 09/08/05 30/08/04 29/08/03 29/08/02 -
Price 1.87 2.36 0.88 1.09 1.14 1.24 1.19 -
P/RPS 1.87 4.58 3.15 7.72 42.42 93.24 77.99 -46.27%
P/EPS 13.21 9.80 12.29 20.26 -5,700.00 413.33 313.16 -40.97%
EY 7.57 10.20 8.14 4.94 -0.02 0.24 0.32 69.34%
DY 0.00 2.12 0.00 1.83 0.00 0.00 0.00 -
P/NAPS 0.86 2.70 1.21 1.60 1.88 2.19 0.02 87.06%

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