[SURIA] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -89.61%
YoY- -98.5%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 87,276 67,659 43,387 22,337 98 255 64 232.82%
PBT 14,606 22,696 10,947 974 21,985 8,065 1,071 54.53%
Tax 101,627 -7,886 -9,351 -642 210 -956 -226 -
NP 116,233 14,810 1,596 332 22,195 7,109 845 127.11%
-
NP to SH 115,622 14,764 1,596 332 22,195 7,109 845 126.91%
-
Tax Rate -695.79% 34.75% 85.42% 65.91% -0.96% 11.85% 21.10% -
Total Cost -28,957 52,849 41,791 22,005 -22,097 -6,854 -781 82.55%
-
Net Worth 628,965 437,206 395,465 358,538 342,663 320,864 329,061 11.39%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 33,998 14,141 - - - - - -
Div Payout % 29.40% 95.79% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 628,965 437,206 395,465 358,538 342,663 320,864 329,061 11.39%
NOSH 283,317 565,670 569,999 565,339 566,198 567,500 596,666 -11.66%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 133.18% 21.89% 3.68% 1.49% 22,647.96% 2,787.84% 1,320.31% -
ROE 18.38% 3.38% 0.40% 0.09% 6.48% 2.22% 0.26% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 30.80 11.96 7.61 3.95 0.02 0.04 0.01 281.20%
EPS 40.81 2.61 0.28 0.06 3.92 1.25 0.15 154.44%
DPS 12.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 0.7729 0.6938 0.6342 0.6052 0.5654 0.5515 26.11%
Adjusted Per Share Value based on latest NOSH - 565,339
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 25.24 19.56 12.55 6.46 0.03 0.07 0.02 228.55%
EPS 33.43 4.27 0.46 0.10 6.42 2.06 0.24 127.59%
DPS 9.83 4.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8188 1.2643 1.1436 1.0368 0.9909 0.9278 0.9515 11.39%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.40 0.93 1.00 1.09 1.27 0.84 1.47 -
P/RPS 11.04 7.78 13.14 27.59 7,337.48 1,869.41 13,704.69 -69.47%
P/EPS 8.33 35.63 357.14 1,856.09 32.40 67.06 1,037.99 -55.23%
EY 12.00 2.81 0.28 0.05 3.09 1.49 0.10 122.00%
DY 3.53 2.69 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.20 1.44 1.72 2.10 1.49 2.67 -8.85%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 05/03/07 24/02/06 25/02/05 27/02/04 28/03/03 28/02/02 -
Price 2.56 1.34 1.06 1.06 1.39 0.84 1.36 -
P/RPS 8.31 11.20 13.93 26.83 8,030.78 1,869.41 12,679.17 -70.51%
P/EPS 6.27 51.34 378.57 1,805.00 35.46 67.06 960.32 -56.75%
EY 15.94 1.95 0.26 0.06 2.82 1.49 0.10 132.76%
DY 4.69 1.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.73 1.53 1.67 2.30 1.49 2.47 -11.95%

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