[SURIA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
05-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.5%
YoY- -33.42%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 65,667 211,445 143,542 79,230 39,328 157,728 121,370 -33.62%
PBT 19,075 69,462 44,970 28,409 14,482 59,105 45,465 -43.98%
Tax -4,872 -22,549 -13,069 -8,132 -4,097 -22,153 -12,790 -47.48%
NP 14,203 46,913 31,901 20,277 10,385 36,952 32,675 -42.64%
-
NP to SH 14,078 46,902 32,077 20,303 10,385 36,952 32,675 -42.98%
-
Tax Rate 25.54% 32.46% 29.06% 28.62% 28.29% 37.48% 28.13% -
Total Cost 51,464 164,532 111,641 58,953 28,943 120,776 88,695 -30.45%
-
Net Worth 454,129 878,108 423,178 411,731 406,369 393,210 387,513 11.16%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 28,326 - - - 5,667 5,662 -
Div Payout % - 60.39% - - - 15.34% 17.33% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 454,129 878,108 423,178 411,731 406,369 393,210 387,513 11.16%
NOSH 567,661 566,521 566,731 567,122 564,402 566,748 566,291 0.16%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 21.63% 22.19% 22.22% 25.59% 26.41% 23.43% 26.92% -
ROE 3.10% 5.34% 7.58% 4.93% 2.56% 9.40% 8.43% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.57 37.32 25.33 13.97 6.97 27.83 21.43 -33.72%
EPS 2.48 16.55 5.66 3.58 1.84 6.52 5.77 -43.07%
DPS 0.00 5.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.80 1.55 0.7467 0.726 0.72 0.6938 0.6843 10.98%
Adjusted Per Share Value based on latest NOSH - 568,103
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 18.99 61.14 41.50 22.91 11.37 45.61 35.09 -33.61%
EPS 4.07 13.56 9.27 5.87 3.00 10.68 9.45 -42.99%
DPS 0.00 8.19 0.00 0.00 0.00 1.64 1.64 -
NAPS 1.3131 2.539 1.2236 1.1905 1.175 1.137 1.1205 11.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.46 0.93 0.87 0.99 1.07 1.00 1.26 -
P/RPS 12.62 2.49 3.43 7.09 15.36 3.59 5.88 66.46%
P/EPS 58.87 11.23 15.37 27.65 58.15 15.34 21.84 93.80%
EY 1.70 8.90 6.51 3.62 1.72 6.52 4.58 -48.38%
DY 0.00 5.38 0.00 0.00 0.00 1.00 0.79 -
P/NAPS 1.83 0.60 1.17 1.36 1.49 1.44 1.84 -0.36%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 14/05/07 05/03/07 28/11/06 05/09/06 25/05/06 24/02/06 21/11/05 -
Price 1.70 1.34 0.97 0.88 1.04 1.06 1.16 -
P/RPS 14.70 3.59 3.83 6.30 14.93 3.81 5.41 94.83%
P/EPS 68.55 16.19 17.14 24.58 56.52 16.26 20.10 126.74%
EY 1.46 6.18 5.84 4.07 1.77 6.15 4.97 -55.84%
DY 0.00 3.73 0.00 0.00 0.00 0.94 0.86 -
P/NAPS 2.13 0.86 1.30 1.21 1.44 1.53 1.70 16.23%

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