[SURIA] YoY 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- -4.81%
YoY- -38.92%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 60,959 72,561 80,291 40,016 42,775 9,280 1,812 79.57%
PBT 12,562 11,173 19,266 13,927 17,676 1,441 470 72.82%
Tax -199 -1,052 35,363 -4,035 -1,180 0 -78 16.87%
NP 12,363 10,121 54,629 9,892 16,496 1,441 392 77.65%
-
NP to SH 12,292 9,906 53,885 9,885 16,183 1,441 392 77.48%
-
Tax Rate 1.58% 9.42% -183.55% 28.97% 6.68% 0.00% 16.60% -
Total Cost 48,596 62,440 25,662 30,124 26,279 7,839 1,420 80.08%
-
Net Worth 648,077 617,002 495,787 412,443 385,053 348,606 317,464 12.61%
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 - 5,658 - - -
Div Payout % - - 26.29% - 34.97% - - -
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 648,077 617,002 495,787 412,443 385,053 348,606 317,464 12.61%
NOSH 283,225 283,028 566,614 568,103 565,839 576,400 559,999 -10.73%
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 20.28% 13.95% 68.04% 24.72% 38.56% 15.53% 21.63% -
ROE 1.90% 1.61% 10.87% 2.40% 4.20% 0.41% 0.12% -
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 21.52 25.64 14.17 7.04 7.56 1.61 0.32 101.52%
EPS 4.34 3.50 9.51 1.74 2.86 0.25 0.07 98.81%
DPS 0.00 0.00 2.50 0.00 1.00 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 17.63 20.98 23.22 11.57 12.37 2.68 0.52 79.80%
EPS 3.55 2.86 15.58 2.86 4.68 0.42 0.11 78.33%
DPS 0.00 0.00 4.10 0.00 1.64 0.00 0.00 -
NAPS 1.874 1.7842 1.4337 1.1926 1.1134 1.0081 0.918 12.61%
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 5.53 8.66 14.11 14.05 12.57 81.37 312.14 -48.91%
P/EPS 27.42 63.43 21.03 56.90 33.22 524.00 1,442.86 -48.31%
EY 3.65 1.58 4.76 1.76 3.01 0.19 0.07 93.16%
DY 0.00 0.00 1.25 0.00 1.05 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 5.71 7.29 16.65 12.49 14.42 70.81 383.22 -50.36%
P/EPS 28.34 53.43 24.82 50.57 38.11 456.00 1,771.43 -49.77%
EY 3.53 1.87 4.03 1.98 2.62 0.22 0.06 97.09%
DY 0.00 0.00 1.06 0.00 0.92 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