[SURIA] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.5%
YoY- -33.42%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 114,517 141,256 145,958 79,230 79,997 11,153 3,684 77.22%
PBT 21,473 22,364 38,341 28,409 32,863 -83 1,141 63.01%
Tax -509 -2,017 30,497 -8,132 -2,087 0 -310 8.60%
NP 20,964 20,347 68,838 20,277 30,776 -83 831 71.17%
-
NP to SH 20,761 20,051 68,219 20,303 30,493 -83 831 70.89%
-
Tax Rate 2.37% 9.02% -79.54% 28.62% 6.35% - 27.17% -
Total Cost 93,553 120,909 77,120 58,953 49,221 11,236 2,853 78.81%
-
Net Worth 648,094 617,389 495,777 411,731 385,696 501,983 314,062 12.82%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 14,165 - 11,335 - - -
Div Payout % - - 20.76% - 37.17% - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 648,094 617,389 495,777 411,731 385,696 501,983 314,062 12.82%
NOSH 283,233 283,206 566,602 567,122 566,784 830,000 553,999 -10.56%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.31% 14.40% 47.16% 25.59% 38.47% -0.74% 22.56% -
ROE 3.20% 3.25% 13.76% 4.93% 7.91% -0.02% 0.26% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 40.43 49.88 25.76 13.97 14.11 1.34 0.66 98.42%
EPS 7.33 7.08 12.04 3.58 5.38 -0.01 0.15 91.09%
DPS 0.00 0.00 2.50 0.00 2.00 0.00 0.00 -
NAPS 2.2882 2.18 0.875 0.726 0.6805 0.6048 0.5669 26.15%
Adjusted Per Share Value based on latest NOSH - 568,103
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 33.11 40.85 42.21 22.91 23.13 3.23 1.07 77.09%
EPS 6.00 5.80 19.73 5.87 8.82 -0.02 0.24 70.91%
DPS 0.00 0.00 4.10 0.00 3.28 0.00 0.00 -
NAPS 1.8741 1.7853 1.4336 1.1906 1.1153 1.4516 0.9082 12.82%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.19 2.22 2.00 0.99 0.95 1.31 1.01 -
P/RPS 2.94 4.45 7.76 7.09 6.73 97.49 151.88 -48.15%
P/EPS 16.23 31.36 16.61 27.65 17.66 -13,100.00 673.33 -46.22%
EY 6.16 3.19 6.02 3.62 5.66 -0.01 0.15 85.63%
DY 0.00 0.00 1.25 0.00 2.11 0.00 0.00 -
P/NAPS 0.52 1.02 2.29 1.36 1.40 2.17 1.78 -18.52%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 17/08/09 26/08/08 17/08/07 05/09/06 09/08/05 30/08/04 29/08/03 -
Price 1.23 1.87 2.36 0.88 1.09 1.14 1.24 -
P/RPS 3.04 3.75 9.16 6.30 7.72 84.84 186.47 -49.61%
P/EPS 16.78 26.41 19.60 24.58 20.26 -11,400.00 826.67 -47.74%
EY 5.96 3.79 5.10 4.07 4.94 -0.01 0.12 91.61%
DY 0.00 0.00 1.06 0.00 1.83 0.00 0.00 -
P/NAPS 0.54 0.86 2.70 1.21 1.60 1.88 2.19 -20.79%

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