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

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	277,928	162,019	116,313	11,646	4,014	89	105,984	17.42%
YoY %	71.54%	39.30%	898.74%	190.13%	4,410.11%	-99.92%	-	-
Horiz. %	262.24%	152.87%	109.75%	10.99%	3.79%	0.08%	100.00%	-
PBT	77,664	54,262	40,738	21,724	9,603	3,715	63,896	3.30%
YoY %	43.13%	33.20%	87.53%	126.22%	158.49%	-94.19%	-	-
Horiz. %	121.55%	84.92%	63.76%	34.00%	15.03%	5.81%	100.00%	-
Tax	17,668	-27,216	-5,936	-174	-1,485	-801	-614	-
YoY %	164.92%	-358.49%	-3,311.49%	88.28%	-85.39%	-30.46%	-	-
Horiz. %	-2,877.52%	4,432.57%	966.78%	28.34%	241.86%	130.46%	100.00%	-
NP	95,332	27,046	34,802	21,550	8,118	2,914	63,282	7.06%
YoY %	252.48%	-22.29%	61.49%	165.46%	178.59%	-95.40%	-	-
Horiz. %	150.65%	42.74%	55.00%	34.05%	12.83%	4.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,568	26,645	34,489	21,550	8,118	2,914	63,282	6.92%
YoY %	254.92%	-22.74%	60.04%	165.46%	178.59%	-95.40%	-	-
Horiz. %	149.44%	42.11%	54.50%	34.05%	12.83%	4.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-22.75%	50.16%	14.57%	0.80%	15.46%	21.56%	0.96%	-
YoY %	-145.35%	244.27%	1,721.25%	-94.83%	-28.29%	2,145.83%	-	-
Horiz. %	-2,369.79%	5,225.00%	1,517.71%	83.33%	1,610.42%	2,245.83%	100.00%	-
Total Cost	182,596	134,973	81,511	-9,904	-4,104	-2,825	42,702	27.38%
YoY %	35.28%	65.59%	923.01%	-141.33%	-45.27%	-106.62%	-	-
Horiz. %	427.61%	316.08%	190.88%	-23.19%	-9.61%	-6.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	495,787	412,443	385,053	348,606	317,464	32,603,399	312,857	7.97%
YoY %	20.21%	7.11%	10.46%	9.81%	-99.03%	10,321.18%	-	-
Horiz. %	158.47%	131.83%	123.08%	111.43%	101.47%	10,421.18%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	28,307	11,381	5,658	-	-	-	-	-
YoY %	148.72%	101.15%	0.00%	-	-	-	-	-
Horiz. %	500.30%	201.15%	100.00%	-	-	-	-	-
Div Payout %	29.93%	42.71%	16.41%	-	-	-	-	-
YoY %	-29.92%	160.27%	0.00%	-	-	-	-	-
Horiz. %	182.39%	260.27%	100.00%	-	-	-	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	495,787	412,443	385,053	348,606	317,464	32,603,399	312,857	7.97%
YoY %	20.21%	7.11%	10.46%	9.81%	-99.03%	10,321.18%	-	-
Horiz. %	158.47%	131.83%	123.08%	111.43%	101.47%	10,421.18%	100.00%	-
NOSH	566,614	568,103	565,839	576,400	559,999	590,000	569,142	-0.07%
YoY %	-0.26%	0.40%	-1.83%	2.93%	-5.08%	3.66%	-	-
Horiz. %	99.56%	99.82%	99.42%	101.28%	98.39%	103.66%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	34.30%	16.69%	29.92%	185.04%	202.24%	3,274.16%	59.71%	-
YoY %	105.51%	-44.22%	-83.83%	-8.50%	-93.82%	5,383.44%	-	-
Horiz. %	57.44%	27.95%	50.11%	309.90%	338.70%	5,483.44%	100.00%	-
ROE	19.07%	6.46%	8.96%	6.18%	2.56%	0.01%	20.23%	-
YoY %	195.20%	-27.90%	44.98%	141.41%	25,500.00%	-99.95%	-	-
Horiz. %	94.27%	31.93%	44.29%	30.55%	12.65%	0.05%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	49.05	28.52	20.56	2.02	0.72	0.02	18.62	17.51%
YoY %	71.98%	38.72%	917.82%	180.56%	3,500.00%	-99.89%	-	-
Horiz. %	263.43%	153.17%	110.42%	10.85%	3.87%	0.11%	100.00%	-
EPS	16.69	4.69	6.10	3.74	1.45	0.49	11.12	6.99%
YoY %	255.86%	-23.11%	63.10%	157.93%	195.92%	-95.59%	-	-
Horiz. %	150.09%	42.18%	54.86%	33.63%	13.04%	4.41%	100.00%	-
DPS	5.00	2.00	1.00	0.00	0.00	0.00	0.00	-
YoY %	150.00%	100.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	500.00%	200.00%	100.00%	-	-	-	-	-
NAPS	0.875	0.726	0.6805	0.6048	0.5669	55.26	0.5497	8.05%
YoY %	20.52%	6.69%	12.52%	6.69%	-98.97%	9,952.76%	-	-
Horiz. %	159.18%	132.07%	123.79%	110.02%	103.13%	10,052.76%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 576,400
RPS	80.37	46.85	33.63	3.37	1.16	0.03	30.65	17.42%
YoY %	71.55%	39.31%	897.92%	190.52%	3,766.67%	-99.90%	-	-
Horiz. %	262.22%	152.85%	109.72%	11.00%	3.78%	0.10%	100.00%	-
EPS	27.35	7.70	9.97	6.23	2.35	0.84	18.30	6.92%
YoY %	255.19%	-22.77%	60.03%	165.11%	179.76%	-95.41%	-	-
Horiz. %	149.45%	42.08%	54.48%	34.04%	12.84%	4.59%	100.00%	-
DPS	8.19	3.29	1.64	0.00	0.00	0.00	0.00	-
YoY %	148.94%	100.61%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	499.39%	200.61%	100.00%	-	-	-	-	-
NAPS	1.4337	1.1926	1.1134	1.0081	0.918	94.2783	0.9047	7.97%
YoY %	20.22%	7.11%	10.45%	9.81%	-99.03%	10,320.95%	-	-
Horiz. %	158.47%	131.82%	123.07%	111.43%	101.47%	10,420.95%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
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	4.08	3.47	4.62	64.84	140.91	8,352.81	7.09	-8.79%
YoY %	17.58%	-24.89%	-92.87%	-53.98%	-98.31%	117,711.14%	-	-
Horiz. %	57.55%	48.94%	65.16%	914.53%	1,987.45%	117,811.14%	100.00%	-
P/EPS	11.98	21.11	15.59	35.04	69.67	255.11	11.87	0.15%
YoY %	-43.25%	35.41%	-55.51%	-49.71%	-72.69%	2,049.20%	-	-
Horiz. %	100.93%	177.84%	131.34%	295.20%	586.94%	2,149.20%	100.00%	-
EY	8.35	4.74	6.42	2.85	1.44	0.39	8.42	-0.13%
YoY %	76.16%	-26.17%	125.26%	97.92%	269.23%	-95.37%	-	-
Horiz. %	99.17%	56.29%	76.25%	33.85%	17.10%	4.63%	100.00%	-
DY	2.50	2.02	1.05	0.00	0.00	0.00	0.00	-
YoY %	23.76%	92.38%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	238.10%	192.38%	100.00%	-	-	-	-	-
P/NAPS	2.29	1.36	1.40	2.17	1.78	0.02	2.40	-0.77%
YoY %	68.38%	-2.86%	-35.48%	21.91%	8,800.00%	-99.17%	-	-
Horiz. %	95.42%	56.67%	58.33%	90.42%	74.17%	0.83%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
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	4.81	3.09	5.30	56.42	172.99	7,888.76	6.55	-5.01%
YoY %	55.66%	-41.70%	-90.61%	-67.39%	-97.81%	120,339.08%	-	-
Horiz. %	73.44%	47.18%	80.92%	861.37%	2,641.07%	120,439.08%	100.00%	-
P/EPS	14.14	18.76	17.88	30.49	85.54	240.94	10.97	4.31%
YoY %	-24.63%	4.92%	-41.36%	-64.36%	-64.50%	2,096.35%	-	-
Horiz. %	128.90%	171.01%	162.99%	277.94%	779.76%	2,196.35%	100.00%	-
EY	7.07	5.33	5.59	3.28	1.17	0.42	9.11	-4.13%
YoY %	32.65%	-4.65%	70.43%	180.34%	178.57%	-95.39%	-	-
Horiz. %	77.61%	58.51%	61.36%	36.00%	12.84%	4.61%	100.00%	-
DY	2.12	2.27	0.92	0.00	0.00	0.00	0.00	-
YoY %	-6.61%	146.74%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	230.43%	246.74%	100.00%	-	-	-	-	-
P/NAPS	2.70	1.21	1.60	1.88	2.19	0.02	2.22	3.31%
YoY %	123.14%	-24.38%	-14.89%	-14.16%	10,850.00%	-99.10%	-	-
Horiz. %	121.62%	54.50%	72.07%	84.68%	98.65%	0.90%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos