[SURIA] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 142.29%
YoY- 236.0%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 274,780 310,243 297,289 291,916 262,668 211,445 191,389 27.23%
PBT 44,764 71,472 75,821 76,682 76,300 69,462 59,960 -17.68%
Tax -3,860 131,061 39,245 60,994 -19,488 -22,549 -17,425 -63.35%
NP 40,904 202,533 115,066 137,676 56,812 46,913 42,534 -2.56%
-
NP to SH 40,580 200,931 113,745 136,438 56,312 46,902 42,769 -3.43%
-
Tax Rate 8.62% -183.37% -51.76% -79.54% 25.54% 32.46% 29.06% -
Total Cost 233,876 107,710 182,222 154,240 205,856 164,532 148,854 35.11%
-
Net Worth 637,604 628,971 513,101 495,777 454,129 878,108 423,178 31.39%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 33,998 - 28,330 - 28,326 - -
Div Payout % - 16.92% - 20.76% - 60.39% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 637,604 628,971 513,101 495,777 454,129 878,108 423,178 31.39%
NOSH 283,379 283,320 566,837 566,602 567,661 566,521 566,731 -36.97%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 14.89% 65.28% 38.71% 47.16% 21.63% 22.19% 22.22% -
ROE 6.36% 31.95% 22.17% 27.52% 12.40% 5.34% 10.11% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 96.97 109.50 52.45 51.52 46.27 37.32 33.77 101.89%
EPS 14.32 70.92 20.07 24.08 9.92 16.55 7.55 53.16%
DPS 0.00 12.00 0.00 5.00 0.00 5.00 0.00 -
NAPS 2.25 2.22 0.9052 0.875 0.80 1.55 0.7467 108.48%
Adjusted Per Share Value based on latest NOSH - 566,614
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 79.45 89.71 85.96 84.41 75.95 61.14 55.34 27.23%
EPS 11.73 58.10 32.89 39.45 16.28 13.56 12.37 -3.47%
DPS 0.00 9.83 0.00 8.19 0.00 8.19 0.00 -
NAPS 1.8436 1.8187 1.4836 1.4335 1.3131 2.539 1.2236 31.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.46 3.40 3.22 2.00 1.46 0.93 0.87 -
P/RPS 2.54 3.10 6.14 3.88 3.16 2.49 2.58 -1.03%
P/EPS 17.18 4.79 16.05 8.31 14.72 11.23 11.53 30.42%
EY 5.82 20.86 6.23 12.04 6.79 8.90 8.67 -23.31%
DY 0.00 3.53 0.00 2.50 0.00 5.38 0.00 -
P/NAPS 1.09 1.53 3.56 2.29 1.83 0.60 1.17 -4.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 20/05/08 26/02/08 31/10/07 17/08/07 14/05/07 05/03/07 28/11/06 -
Price 2.56 2.56 3.30 2.36 1.70 1.34 0.97 -
P/RPS 2.64 2.34 6.29 4.58 3.67 3.59 2.87 -5.41%
P/EPS 17.88 3.61 16.45 9.80 17.14 16.19 12.85 24.61%
EY 5.59 27.70 6.08 10.20 5.84 6.18 7.78 -19.76%
DY 0.00 4.69 0.00 2.12 0.00 3.73 0.00 -
P/NAPS 1.14 1.15 3.65 2.70 2.13 0.86 1.30 -8.37%

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