[SURIA] YoY Cumulative 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- -94.76%
YoY- -48.59%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 39,328 37,231 1,872 1,872 2,248 2,447 52,553 -4.71%
PBT 14,482 17,652 -1,525 671 1,454 1,043 14,655 -0.19%
Tax -4,097 -2,873 -183 -232 -600 -335 0 -
NP 10,385 14,779 -1,708 439 854 708 14,655 -5.57%
-
NP to SH 10,385 14,779 -1,708 439 854 708 14,655 -5.57%
-
Tax Rate 28.29% 16.28% - 34.58% 41.27% 32.12% 0.00% -
Total Cost 28,943 22,452 3,580 1,433 1,394 1,739 37,898 -4.39%
-
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 2.56% 3.72% -0.50% 0.14% 0.27% 0.22% 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 6.97 6.56 0.33 0.34 0.39 0.41 0.11 99.60%
EPS 1.84 2.60 -0.30 0.08 0.15 0.12 0.03 98.52%
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 11.37 10.77 0.54 0.54 0.65 0.71 15.20 -4.72%
EPS 3.00 4.27 -0.49 0.13 0.25 0.20 4.24 -5.60%
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 15.36 14.48 404.49 240.37 352.03 190.48 2,918.75 -58.27%
P/EPS 58.15 36.47 -443.33 1,025.00 926.67 658.33 10,466.67 -57.89%
EY 1.72 2.74 -0.23 0.10 0.11 0.15 0.01 135.73%
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 14.93 11.73 352.79 272.62 334.31 282.10 2,305.25 -56.80%
P/EPS 56.52 29.56 -386.67 1,162.50 880.00 975.00 8,266.67 -56.41%
EY 1.77 3.38 -0.26 0.09 0.11 0.10 0.01 136.85%
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