[SURIA] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 395.49%
YoY- 186.0%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 157,728 71,952 604 352 694 194,744 255,928 0.51%
PBT 59,105 23,457 22,801 10,126 3,624 73,448 -32,369 -
Tax -22,153 -7,091 -301 -1,749 -695 -209 32,369 -
NP 36,952 16,366 22,500 8,377 2,929 73,239 0 -100.00%
-
NP to SH 36,952 16,366 22,500 8,377 2,929 73,239 -32,379 -
-
Tax Rate 37.48% 30.23% 1.32% 17.27% 19.18% 0.28% - -
Total Cost 120,776 55,586 -21,896 -8,025 -2,235 121,505 255,928 0.80%
-
Net Worth 393,210 359,750 342,997 319,451 313,578 34,153,635 25,228,638 4.52%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 5,667 - - - - - - -100.00%
Div Payout % 15.34% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 393,210 359,750 342,997 319,451 313,578 34,153,635 25,228,638 4.52%
NOSH 566,748 567,251 566,750 565,000 568,591 566,865 53,965,001 4.96%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 23.43% 22.75% 3,725.17% 2,379.83% 422.05% 37.61% 0.00% -
ROE 9.40% 4.55% 6.56% 2.62% 0.93% 0.21% -0.13% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 27.83 12.68 0.11 0.06 0.12 34.35 0.47 -4.24%
EPS 6.52 2.89 3.97 1.48 0.52 12.92 -0.06 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6938 0.6342 0.6052 0.5654 0.5515 60.25 0.4675 -0.41%
Adjusted Per Share Value based on latest NOSH - 567,500
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 45.61 20.80 0.17 0.10 0.20 56.31 74.00 0.51%
EPS 10.68 4.73 6.51 2.42 0.85 21.18 -9.36 -
DPS 1.64 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.137 1.0402 0.9918 0.9237 0.9067 98.7541 72.9478 4.52%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 1.09 1.27 0.84 1.47 0.92 0.00 -
P/RPS 3.59 8.59 1,191.68 1,348.30 1,204.37 2.68 0.00 -100.00%
P/EPS 15.34 37.78 31.99 56.66 285.36 7.12 0.00 -100.00%
EY 6.52 2.65 3.13 1.77 0.35 14.04 0.00 -100.00%
DY 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.44 1.72 2.10 1.49 2.67 0.02 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 28/03/03 28/02/02 28/02/01 12/04/00 -
Price 1.06 1.06 1.39 0.84 1.36 0.85 2.90 -
P/RPS 3.81 8.36 1,304.28 1,348.30 1,114.24 2.47 611.49 5.54%
P/EPS 16.26 36.74 35.01 56.66 264.01 6.58 -4,833.33 -
EY 6.15 2.72 2.86 1.77 0.38 15.20 -0.02 -
DY 0.94 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.53 1.67 2.30 1.49 2.47 0.01 6.20 1.49%

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