[SURIA] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -107.59%
YoY- -489.07%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 65,667 39,328 37,231 1,872 1,872 2,248 2,447 72.98%
PBT 19,075 14,482 17,652 -1,525 671 1,454 1,043 62.28%
Tax -4,872 -4,097 -2,873 -183 -232 -600 -335 56.20%
NP 14,203 10,385 14,779 -1,708 439 854 708 64.80%
-
NP to SH 14,078 10,385 14,779 -1,708 439 854 708 64.55%
-
Tax Rate 25.54% 28.29% 16.28% - 34.58% 41.27% 32.12% -
Total Cost 51,464 28,943 22,452 3,580 1,433 1,394 1,739 75.82%
-
Net Worth 454,129 406,369 397,176 342,738 310,702 314,385 322,376 5.87%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 454,129 406,369 397,176 342,738 310,702 314,385 322,376 5.87%
NOSH 567,661 564,402 567,394 569,333 548,750 569,333 590,000 -0.64%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 21.63% 26.41% 39.70% -91.24% 23.45% 37.99% 28.93% -
ROE 3.10% 2.56% 3.72% -0.50% 0.14% 0.27% 0.22% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 11.57 6.97 6.56 0.33 0.34 0.39 0.41 74.44%
EPS 2.48 1.84 2.60 -0.30 0.08 0.15 0.12 65.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.72 0.70 0.602 0.5662 0.5522 0.5464 6.55%
Adjusted Per Share Value based on latest NOSH - 569,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.99 11.37 10.77 0.54 0.54 0.65 0.71 72.88%
EPS 4.07 3.00 4.27 -0.49 0.13 0.25 0.20 65.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3131 1.175 1.1484 0.991 0.8984 0.909 0.9321 5.87%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.46 1.07 0.95 1.33 0.82 1.39 0.79 -
P/RPS 12.62 15.36 14.48 404.49 240.37 352.03 190.48 -36.37%
P/EPS 58.87 58.15 36.47 -443.33 1,025.00 926.67 658.33 -33.11%
EY 1.70 1.72 2.74 -0.23 0.10 0.11 0.15 49.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.49 1.36 2.21 1.45 2.52 1.45 3.95%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 14/05/07 25/05/06 30/05/05 28/05/04 28/05/03 31/05/02 29/05/01 -
Price 1.70 1.04 0.77 1.16 0.93 1.32 1.17 -
P/RPS 14.70 14.93 11.73 352.79 272.62 334.31 282.10 -38.87%
P/EPS 68.55 56.52 29.56 -386.67 1,162.50 880.00 975.00 -35.74%
EY 1.46 1.77 3.38 -0.26 0.09 0.11 0.10 56.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.44 1.10 1.93 1.64 2.39 2.14 -0.07%

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