[SURIA] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -63.66%
YoY- -64.27%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 191,389 161,826 33,433 873 129 9,834 188,073 0.29%
PBT 59,960 60,620 8,757 1,286 2,749 5,348 19,118 20.97%
Tax -17,425 -17,053 -2,654 -682 -1,058 -446 0 -
NP 42,534 43,566 6,102 604 1,690 4,901 19,118 14.24%
-
NP to SH 42,769 43,566 6,102 604 1,690 4,901 19,118 14.35%
-
Tax Rate 29.06% 28.13% 30.31% 53.03% 38.49% 8.34% 0.00% -
Total Cost 148,854 118,260 27,330 269 -1,561 4,933 168,954 -2.08%
-
Net Worth 423,178 387,513 0 320,610 318,671 311,951 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 7,550 - - - - - -
Div Payout % - 17.33% - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 423,178 387,513 0 320,610 318,671 311,951 0 -
NOSH 566,731 566,291 45,769,997 566,250 576,363 565,538 566,758 -0.00%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 22.22% 26.92% 18.25% 69.16% 1,307.22% 49.84% 10.17% -
ROE 10.11% 11.24% 0.00% 0.19% 0.53% 1.57% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 33.77 28.58 0.07 0.15 0.02 1.74 33.18 0.29%
EPS 7.55 7.69 1.08 0.11 0.29 0.87 3.37 14.38%
DPS 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7467 0.6843 0.00 0.5662 0.5529 0.5516 0.00 -
Adjusted Per Share Value based on latest NOSH - 539,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 55.34 46.79 9.67 0.25 0.04 2.84 54.38 0.29%
EPS 12.37 12.60 1.76 0.17 0.49 1.42 5.53 14.35%
DPS 0.00 2.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2236 1.1205 0.00 0.927 0.9214 0.902 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.87 1.26 1.17 1.35 0.98 1.08 1.42 -
P/RPS 2.58 4.41 1,601.72 875.31 4,367.30 62.10 4.28 -8.08%
P/EPS 11.53 16.38 8,775.00 1,265.63 334.09 124.62 42.09 -19.40%
EY 8.67 6.11 0.01 0.08 0.30 0.80 2.38 24.03%
DY 0.00 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.84 0.00 2.38 1.77 1.96 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/06 21/11/05 30/11/04 28/11/03 28/11/02 29/11/01 28/11/00 -
Price 0.97 1.16 1.09 1.27 0.85 1.53 1.35 -
P/RPS 2.87 4.06 1,492.20 823.44 3,787.97 87.98 4.07 -5.65%
P/EPS 12.85 15.08 8,175.00 1,190.63 289.77 176.54 40.02 -17.24%
EY 7.78 6.63 0.01 0.08 0.35 0.57 2.50 20.81%
DY 0.00 1.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.70 0.00 2.24 1.54 2.77 0.00 -

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