[SURIA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -4.95%
YoY- 73.09%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 164,778 82,818 4,178 2,218 2,570 144,638 168,049 -0.32%
PBT 58,011 24,503 20,753 9,344 5,496 59,836 12,019 29.98%
Tax -24,361 -4,756 -252 -1,382 -896 1,524 200,284 -
NP 33,650 19,747 20,501 7,962 4,600 61,360 212,303 -26.42%
-
NP to SH 32,943 19,747 20,501 7,962 4,600 59,292 12,009 18.30%
-
Tax Rate 41.99% 19.41% 1.21% 14.79% 16.30% -2.55% -1,666.39% -
Total Cost 131,128 63,071 -16,323 -5,744 -2,030 83,278 -44,254 -
-
Net Worth 406,369 374,480 342,738 310,702 314,385 322,376 24,366,381 -49.43%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 11,358 - - - - - - -
Div Payout % 34.48% - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 406,369 374,480 342,738 310,702 314,385 322,376 24,366,381 -49.43%
NOSH 564,402 567,394 569,333 548,750 569,333 590,000 48,850,001 -52.43%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 20.42% 23.84% 490.69% 358.97% 178.99% 42.42% 126.33% -
ROE 8.11% 5.27% 5.98% 2.56% 1.46% 18.39% 0.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 29.20 14.60 0.73 0.40 0.45 24.51 0.34 109.97%
EPS 5.84 3.48 3.60 1.45 0.81 10.05 0.02 157.45%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.66 0.602 0.5662 0.5522 0.5464 0.4988 6.30%
Adjusted Per Share Value based on latest NOSH - 548,750
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 47.65 23.95 1.21 0.64 0.74 41.82 48.59 -0.32%
EPS 9.53 5.71 5.93 2.30 1.33 17.14 3.47 18.32%
DPS 3.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.175 1.0828 0.991 0.8984 0.909 0.9321 70.4546 -49.43%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.07 0.95 1.33 0.82 1.39 0.79 3.14 -
P/RPS 3.66 6.51 181.24 202.87 307.93 3.22 912.76 -60.12%
P/EPS 18.33 27.30 36.94 56.52 172.04 7.86 12,772.84 -66.39%
EY 5.45 3.66 2.71 1.77 0.58 12.72 0.01 185.66%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.44 2.21 1.45 2.52 1.45 6.30 -21.35%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 30/05/05 28/05/04 28/05/03 31/05/02 29/05/01 - -
Price 1.04 0.77 1.16 0.93 1.32 1.17 0.00 -
P/RPS 3.56 5.28 158.07 230.09 292.42 4.77 0.00 -
P/EPS 17.82 22.12 32.21 64.10 163.37 11.64 0.00 -
EY 5.61 4.52 3.10 1.56 0.61 8.59 0.00 -
DY 1.92 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.17 1.93 1.64 2.39 2.14 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