[SURIA] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.04%
YoY- -48.59%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 157,312 37,231 7,488 7,488 8,992 9,788 52,553 20.03%
PBT 57,928 17,652 -6,100 2,684 5,816 4,172 14,655 25.72%
Tax -16,388 -2,873 -732 -928 -2,400 -1,340 0 -
NP 41,540 14,779 -6,832 1,756 3,416 2,832 14,655 18.95%
-
NP to SH 41,540 14,779 -6,832 1,756 3,416 2,832 14,655 18.95%
-
Tax Rate 28.29% 16.28% - 34.58% 41.27% 32.12% 0.00% -
Total Cost 115,772 22,452 14,320 5,732 5,576 6,956 37,898 20.44%
-
Net Worth 406,369 397,176 342,738 310,702 314,385 322,376 24,366,381 -49.43%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 406,369 397,176 342,738 310,702 314,385 322,376 24,366,381 -49.43%
NOSH 564,402 567,394 569,333 548,750 569,333 590,000 48,850,001 -52.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 26.41% 39.70% -91.24% 23.45% 37.99% 28.93% 27.89% -
ROE 10.22% 3.72% -1.99% 0.57% 1.09% 0.88% 0.06% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 27.87 6.56 1.32 1.36 1.58 1.66 0.11 151.44%
EPS 7.36 2.60 -1.20 0.32 0.60 0.48 0.03 150.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.70 0.602 0.5662 0.5522 0.5464 0.4988 6.30%
Adjusted Per Share Value based on latest NOSH - 548,750
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 45.49 10.77 2.17 2.17 2.60 2.83 15.20 20.03%
EPS 12.01 4.27 -1.98 0.51 0.99 0.82 4.24 18.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1751 1.1485 0.9911 0.8984 0.9091 0.9322 70.4596 -49.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.07 0.95 1.33 0.82 1.39 0.79 3.14 -
P/RPS 3.84 14.48 101.12 60.09 88.01 47.62 2,918.75 -66.88%
P/EPS 14.54 36.47 -110.83 256.25 231.67 164.58 10,466.67 -66.57%
EY 6.88 2.74 -0.90 0.39 0.43 0.61 0.01 196.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.36 2.21 1.45 2.52 1.45 6.30 -21.35%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 28/05/04 28/05/03 31/05/02 29/05/01 26/05/00 -
Price 1.04 0.77 1.16 0.93 1.32 1.17 2.48 -
P/RPS 3.73 11.73 88.20 68.15 83.58 70.53 2,305.25 -65.71%
P/EPS 14.13 29.56 -96.67 290.63 220.00 243.75 8,266.67 -65.40%
EY 7.08 3.38 -1.03 0.34 0.45 0.41 0.01 198.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.10 1.93 1.64 2.39 2.14 4.97 -18.64%

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