[SURIA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 121.72%
YoY- 945.24%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 77,009 64,311 39,288 13,970 396 75 2,432 77.82%
PBT 18,525 16,627 14,906 4,436 -177 397 976 63.28%
Tax -1,063 -4,937 -10,160 -1,241 -201 -219 0 -
NP 17,462 11,690 4,746 3,195 -378 178 976 61.68%
-
NP to SH 17,090 11,841 4,746 3,195 -378 178 976 61.10%
-
Tax Rate 5.74% 29.69% 68.16% 27.98% - 55.16% 0.00% -
Total Cost 59,547 52,621 34,542 10,775 774 -103 1,456 85.56%
-
Net Worth 512,247 423,046 386,629 19,585,349 305,748 328,054 316,683 8.34%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 512,247 423,046 386,629 19,585,349 305,748 328,054 316,683 8.34%
NOSH 565,894 566,555 565,000 31,950,000 539,999 593,333 574,117 -0.24%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 22.68% 18.18% 12.08% 22.87% -95.45% 237.33% 40.13% -
ROE 3.34% 2.80% 1.23% 0.02% -0.12% 0.05% 0.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 13.61 11.35 6.95 0.04 0.07 0.01 0.42 78.50%
EPS 3.02 2.09 0.84 0.01 -0.07 0.03 0.17 61.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9052 0.7467 0.6843 0.613 0.5662 0.5529 0.5516 8.60%
Adjusted Per Share Value based on latest NOSH - 31,950,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.27 18.60 11.36 4.04 0.11 0.02 0.70 77.96%
EPS 4.94 3.42 1.37 0.92 -0.11 0.05 0.28 61.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4811 1.2232 1.1179 56.6304 0.8841 0.9486 0.9157 8.34%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.22 0.87 1.26 1.17 1.35 0.98 1.08 -
P/RPS 23.66 7.66 18.12 2,675.84 1,840.91 7,752.89 254.95 -32.70%
P/EPS 106.62 41.63 150.00 11,700.00 -1,928.57 3,266.67 635.29 -25.72%
EY 0.94 2.40 0.67 0.01 -0.05 0.03 0.16 34.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 1.17 1.84 1.91 2.38 1.77 1.96 10.45%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/10/07 28/11/06 21/11/05 30/11/04 28/11/03 28/11/02 29/11/01 -
Price 3.30 0.97 1.16 1.09 1.27 0.85 1.53 -
P/RPS 24.25 8.55 16.68 2,492.88 1,731.82 6,724.45 361.18 -36.23%
P/EPS 109.27 46.41 138.10 10,900.00 -1,814.29 2,833.33 900.00 -29.62%
EY 0.92 2.15 0.72 0.01 -0.06 0.04 0.11 42.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.30 1.70 1.78 2.24 1.54 2.77 4.70%

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