[SURIA] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 296.45%
YoY- 88.08%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 162,681 47,459 4,178 352 5,011 194,744 115,496 -0.36%
PBT 61,181 5,326 22,949 10,127 5,085 73,448 -2,636 -
Tax -23,137 -2,066 -301 -1,750 -631 1,859 200,284 -
NP 38,044 3,260 22,648 8,377 4,454 75,307 197,648 1.76%
-
NP to SH 37,304 3,260 22,648 8,377 4,454 73,239 -2,646 -
-
Tax Rate 37.82% 38.79% 1.31% 17.28% 12.41% -2.53% - -
Total Cost 124,637 44,199 -18,470 -8,025 557 119,437 -82,152 -
-
Net Worth 395,465 358,538 342,663 320,864 329,061 341,551 2,640,012,616 9.81%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 11,358 - - - - - - -100.00%
Div Payout % 30.45% - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 395,465 358,538 342,663 320,864 329,061 341,551 2,640,012,616 9.81%
NOSH 569,999 565,339 566,198 567,500 596,666 566,891 56,470,858 5.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 23.39% 6.87% 542.08% 2,379.83% 88.88% 38.67% 171.13% -
ROE 9.43% 0.91% 6.61% 2.61% 1.35% 21.44% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 28.54 8.39 0.74 0.06 0.84 34.35 0.20 -5.13%
EPS 6.54 0.58 4.00 1.48 0.75 12.92 0.00 -100.00%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6938 0.6342 0.6052 0.5654 0.5515 0.6025 46.75 4.57%
Adjusted Per Share Value based on latest NOSH - 567,500
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 47.04 13.72 1.21 0.10 1.45 56.31 33.40 -0.36%
EPS 10.79 0.94 6.55 2.42 1.29 21.18 -0.77 -
DPS 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.1436 1.0368 0.9909 0.9278 0.9515 0.9877 7,634.0483 9.81%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.00 1.09 1.27 0.84 1.47 0.92 0.00 -
P/RPS 3.50 12.98 172.11 1,354.26 175.03 2.68 0.00 -100.00%
P/EPS 15.28 189.02 31.75 56.91 196.92 7.12 0.00 -100.00%
EY 6.54 0.53 3.15 1.76 0.51 14.04 0.00 -100.00%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.44 1.72 2.10 1.49 2.67 1.53 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 28/03/03 28/02/02 28/02/01 - -
Price 1.06 1.06 1.39 0.84 1.36 0.85 0.00 -
P/RPS 3.71 12.63 188.37 1,354.26 161.94 2.47 0.00 -100.00%
P/EPS 16.20 183.82 34.75 56.91 182.19 6.58 0.00 -100.00%
EY 6.17 0.54 2.88 1.76 0.55 15.20 0.00 -100.00%
DY 1.89 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.53 1.67 2.30 1.49 2.47 1.41 0.00 -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
Post a Comment