[SURIA] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.96%
YoY- 178.59%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 162,019 116,313 11,646 4,014 89 105,984 209,200 -4.16%
PBT 54,262 40,738 21,724 9,603 3,715 63,896 9,951 32.65%
Tax -27,216 -5,936 -174 -1,485 -801 -614 202,352 -
NP 27,046 34,802 21,550 8,118 2,914 63,282 212,303 -29.05%
-
NP to SH 26,645 34,489 21,550 8,118 2,914 63,282 9,941 17.85%
-
Tax Rate 50.16% 14.57% 0.80% 15.46% 21.56% 0.96% -2,033.48% -
Total Cost 134,973 81,511 -9,904 -4,104 -2,825 42,702 -3,103 -
-
Net Worth 412,443 385,053 348,606 317,464 32,603,399 312,857 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 11,381 5,658 - - - - - -
Div Payout % 42.71% 16.41% - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 412,443 385,053 348,606 317,464 32,603,399 312,857 0 -
NOSH 568,103 565,839 576,400 559,999 590,000 569,142 48,850,001 -52.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 16.69% 29.92% 185.04% 202.24% 3,274.16% 59.71% 101.48% -
ROE 6.46% 8.96% 6.18% 2.56% 0.01% 20.23% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.52 20.56 2.02 0.72 0.02 18.62 0.43 101.12%
EPS 4.69 6.10 3.74 1.45 0.49 11.12 0.02 148.22%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.726 0.6805 0.6048 0.5669 55.26 0.5497 0.00 -
Adjusted Per Share Value based on latest NOSH - 559,999
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 46.85 33.63 3.37 1.16 0.03 30.65 60.49 -4.16%
EPS 7.70 9.97 6.23 2.35 0.84 18.30 2.87 17.86%
DPS 3.29 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1926 1.1134 1.0081 0.918 94.2783 0.9047 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 0.95 1.31 1.01 1.26 1.32 2.02 -
P/RPS 3.47 4.62 64.84 140.91 8,352.81 7.09 471.69 -55.88%
P/EPS 21.11 15.59 35.04 69.67 255.11 11.87 9,926.27 -64.12%
EY 4.74 6.42 2.85 1.44 0.39 8.42 0.01 179.09%
DY 2.02 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.40 2.17 1.78 0.02 2.40 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 05/09/06 09/08/05 30/08/04 29/08/03 29/08/02 19/10/01 30/08/00 -
Price 0.88 1.09 1.14 1.24 1.19 1.22 1.80 -
P/RPS 3.09 5.30 56.42 172.99 7,888.76 6.55 420.32 -55.88%
P/EPS 18.76 17.88 30.49 85.54 240.94 10.97 8,845.19 -64.13%
EY 5.33 5.59 3.28 1.17 0.42 9.11 0.01 184.60%
DY 2.27 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.60 1.88 2.19 0.02 2.22 0.00 -

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