[SURIA] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -9.7%
YoY- 316.32%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 157,728 161,826 79,997 37,231 71,952 33,433 22,306 267.09%
PBT 59,105 60,620 32,863 17,652 23,457 8,757 -166 -
Tax -22,153 -17,053 -2,087 -2,873 -7,091 -2,654 0 -
NP 36,952 43,566 30,776 14,779 16,366 6,102 -166 -
-
NP to SH 36,952 43,566 30,493 14,779 16,366 6,102 -166 -
-
Tax Rate 37.48% 28.13% 6.35% 16.28% 30.23% 30.31% - -
Total Cost 120,776 118,260 49,221 22,452 55,586 27,330 22,472 205.88%
-
Net Worth 393,210 387,513 385,696 397,176 359,750 0 501,983 -14.98%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,667 7,550 11,335 - - - - -
Div Payout % 15.34% 17.33% 37.17% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 393,210 387,513 385,696 397,176 359,750 0 501,983 -14.98%
NOSH 566,748 566,291 566,784 567,394 567,251 45,769,997 830,000 -22.40%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.43% 26.92% 38.47% 39.70% 22.75% 18.25% -0.74% -
ROE 9.40% 11.24% 7.91% 3.72% 4.55% 0.00% -0.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.83 28.58 14.11 6.56 12.68 0.07 2.69 372.77%
EPS 6.52 7.69 5.38 2.60 2.89 1.08 -0.02 -
DPS 1.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.6843 0.6805 0.70 0.6342 0.00 0.6048 9.55%
Adjusted Per Share Value based on latest NOSH - 567,394
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 45.61 46.79 23.13 10.77 20.81 9.67 6.45 267.10%
EPS 10.69 12.60 8.82 4.27 4.73 1.76 -0.05 -
DPS 1.64 2.18 3.28 0.00 0.00 0.00 0.00 -
NAPS 1.137 1.1206 1.1153 1.1485 1.0403 0.00 1.4516 -14.99%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.00 1.26 0.95 0.95 1.09 1.17 1.31 -
P/RPS 3.59 4.41 6.73 14.48 8.59 1,601.72 48.74 -82.34%
P/EPS 15.34 16.38 17.66 36.47 37.78 8,775.00 -6,550.00 -
EY 6.52 6.11 5.66 2.74 2.65 0.01 -0.02 -
DY 1.00 1.06 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.84 1.40 1.36 1.72 0.00 2.17 -23.86%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 21/11/05 09/08/05 30/05/05 25/02/05 30/11/04 30/08/04 -
Price 1.06 1.16 1.09 0.77 1.06 1.09 1.14 -
P/RPS 3.81 4.06 7.72 11.73 8.36 1,492.20 42.42 -79.85%
P/EPS 16.26 15.08 20.26 29.56 36.74 8,175.00 -5,700.00 -
EY 6.15 6.63 4.94 3.38 2.72 0.01 -0.02 -
DY 0.94 1.15 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.70 1.60 1.10 1.67 0.00 1.88 -12.79%

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