[SURIA] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 184.37%
YoY- 267.6%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 80,291 40,016 42,775 9,280 1,812 2,125 2,497 78.27%
PBT 19,266 13,927 17,676 1,441 470 211 1,992 45.94%
Tax 35,363 -4,035 -1,180 0 -78 25 -70 -
NP 54,629 9,892 16,496 1,441 392 236 1,922 74.64%
-
NP to SH 53,885 9,885 16,183 1,441 392 236 1,922 74.25%
-
Tax Rate -183.55% 28.97% 6.68% 0.00% 16.60% -11.85% 3.51% -
Total Cost 25,662 30,124 26,279 7,839 1,420 1,889 575 88.28%
-
Net Worth 495,787 412,443 385,053 348,606 317,464 32,603,399 312,857 7.97%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 14,165 - 5,658 - - - - -
Div Payout % 26.29% - 34.97% - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 495,787 412,443 385,053 348,606 317,464 32,603,399 312,857 7.97%
NOSH 566,614 568,103 565,839 576,400 559,999 590,000 569,142 -0.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 68.04% 24.72% 38.56% 15.53% 21.63% 11.11% 76.97% -
ROE 10.87% 2.40% 4.20% 0.41% 0.12% 0.00% 0.61% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 14.17 7.04 7.56 1.61 0.32 0.36 0.44 78.32%
EPS 9.51 1.74 2.86 0.25 0.07 0.04 0.35 73.34%
DPS 2.50 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.875 0.726 0.6805 0.6048 0.5669 55.26 0.5497 8.05%
Adjusted Per Share Value based on latest NOSH - 576,400
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 23.22 11.57 12.37 2.68 0.52 0.61 0.72 78.36%
EPS 15.58 2.86 4.68 0.42 0.11 0.07 0.56 74.02%
DPS 4.10 0.00 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.4337 1.1926 1.1134 1.0081 0.918 94.2783 0.9047 7.97%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.00 0.99 0.95 1.31 1.01 1.26 1.32 -
P/RPS 14.11 14.05 12.57 81.37 312.14 349.84 300.87 -39.93%
P/EPS 21.03 56.90 33.22 524.00 1,442.86 3,150.00 390.88 -38.54%
EY 4.76 1.76 3.01 0.19 0.07 0.03 0.26 62.30%
DY 1.25 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.36 1.40 2.17 1.78 0.02 2.40 -0.77%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 17/08/07 05/09/06 09/08/05 30/08/04 29/08/03 29/08/02 19/10/01 -
Price 2.36 0.88 1.09 1.14 1.24 1.19 1.22 -
P/RPS 16.65 12.49 14.42 70.81 383.22 330.40 278.08 -37.43%
P/EPS 24.82 50.57 38.11 456.00 1,771.43 2,975.00 361.27 -35.98%
EY 4.03 1.98 2.62 0.22 0.06 0.03 0.28 55.93%
DY 1.06 0.00 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 1.21 1.60 1.88 2.19 0.02 2.22 3.31%

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