[SURIA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3776.31%
YoY- 910.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 297,289 191,389 161,826 33,433 873 129 9,834 76.45%
PBT 75,821 59,960 60,620 8,757 1,286 2,749 5,348 55.54%
Tax 39,245 -17,425 -17,053 -2,654 -682 -1,058 -446 -
NP 115,066 42,534 43,566 6,102 604 1,690 4,901 69.17%
-
NP to SH 113,745 42,769 43,566 6,102 604 1,690 4,901 68.85%
-
Tax Rate -51.76% 29.06% 28.13% 30.31% 53.03% 38.49% 8.34% -
Total Cost 182,222 148,854 118,260 27,330 269 -1,561 4,933 82.44%
-
Net Worth 513,101 423,178 387,513 0 320,610 318,671 311,951 8.64%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 7,550 - - - - -
Div Payout % - - 17.33% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 513,101 423,178 387,513 0 320,610 318,671 311,951 8.64%
NOSH 566,837 566,731 566,291 45,769,997 566,250 576,363 565,538 0.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 38.71% 22.22% 26.92% 18.25% 69.16% 1,307.22% 49.84% -
ROE 22.17% 10.11% 11.24% 0.00% 0.19% 0.53% 1.57% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 52.45 33.77 28.58 0.07 0.15 0.02 1.74 76.36%
EPS 20.07 7.55 7.69 1.08 0.11 0.29 0.87 68.68%
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.9052 0.7467 0.6843 0.00 0.5662 0.5529 0.5516 8.60%
Adjusted Per Share Value based on latest NOSH - 31,950,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 85.97 55.34 46.79 9.67 0.25 0.04 2.84 76.49%
EPS 32.89 12.37 12.60 1.76 0.17 0.49 1.42 68.79%
DPS 0.00 0.00 2.18 0.00 0.00 0.00 0.00 -
NAPS 1.4837 1.2237 1.1206 0.00 0.9271 0.9215 0.9021 8.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.22 0.87 1.26 1.17 1.35 0.98 1.08 -
P/RPS 6.14 2.58 4.41 1,601.72 875.31 4,367.30 62.10 -31.98%
P/EPS 16.05 11.53 16.38 8,775.00 1,265.63 334.09 124.62 -28.92%
EY 6.23 8.67 6.11 0.01 0.08 0.30 0.80 40.76%
DY 0.00 0.00 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 1.17 1.84 0.00 2.38 1.77 1.96 10.45%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/10/07 28/11/06 21/11/05 30/11/04 28/11/03 28/11/02 29/11/01 -
Price 3.30 0.97 1.16 1.09 1.27 0.85 1.53 -
P/RPS 6.29 2.87 4.06 1,492.20 823.44 3,787.97 87.98 -35.56%
P/EPS 16.45 12.85 15.08 8,175.00 1,190.63 289.77 176.54 -32.65%
EY 6.08 7.78 6.63 0.01 0.08 0.35 0.57 48.34%
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.30 1.70 0.00 2.24 1.54 2.77 4.70%

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