[SURIA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 135.53%
YoY- 328.41%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 221,034 141,256 68,695 310,243 222,967 145,958 65,667 124.10%
PBT 37,193 22,364 11,191 71,472 56,866 38,341 19,075 55.88%
Tax -1,740 -2,017 -965 131,061 29,434 30,497 -4,872 -49.56%
NP 35,453 20,347 10,226 202,533 86,300 68,838 14,203 83.70%
-
NP to SH 34,739 20,051 10,145 200,931 85,309 68,219 14,078 82.30%
-
Tax Rate 4.68% 9.02% 8.62% -183.37% -51.76% -79.54% 25.54% -
Total Cost 185,581 120,909 58,469 107,710 136,667 77,120 51,464 134.60%
-
Net Worth 631,280 617,389 637,604 628,971 513,101 495,777 454,129 24.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 33,998 - 14,165 - -
Div Payout % - - - 16.92% - 20.76% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 631,280 617,389 637,604 628,971 513,101 495,777 454,129 24.48%
NOSH 283,352 283,206 283,379 283,320 566,837 566,602 567,661 -36.99%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.04% 14.40% 14.89% 65.28% 38.71% 47.16% 21.63% -
ROE 5.50% 3.25% 1.59% 31.95% 16.63% 13.76% 3.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.01 49.88 24.24 109.50 39.34 25.76 11.57 255.65%
EPS 12.26 7.08 3.58 70.92 15.05 12.04 2.48 189.35%
DPS 0.00 0.00 0.00 12.00 0.00 2.50 0.00 -
NAPS 2.2279 2.18 2.25 2.22 0.9052 0.875 0.80 97.57%
Adjusted Per Share Value based on latest NOSH - 283,317
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 63.91 40.84 19.86 89.71 64.47 42.20 18.99 124.07%
EPS 10.04 5.80 2.93 58.10 24.67 19.73 4.07 82.26%
DPS 0.00 0.00 0.00 9.83 0.00 4.10 0.00 -
NAPS 1.8253 1.7852 1.8436 1.8187 1.4836 1.4335 1.3131 24.47%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.44 2.22 2.46 3.40 3.22 2.00 1.46 -
P/RPS 1.85 4.45 10.15 3.10 8.19 7.76 12.62 -72.10%
P/EPS 11.75 31.36 68.72 4.79 21.40 16.61 58.87 -65.74%
EY 8.51 3.19 1.46 20.86 4.67 6.02 1.70 191.77%
DY 0.00 0.00 0.00 3.53 0.00 1.25 0.00 -
P/NAPS 0.65 1.02 1.09 1.53 3.56 2.29 1.83 -49.75%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 26/08/08 20/05/08 26/02/08 31/10/07 17/08/07 14/05/07 -
Price 0.88 1.87 2.56 2.56 3.30 2.36 1.70 -
P/RPS 1.13 3.75 10.56 2.34 8.39 9.16 14.70 -81.83%
P/EPS 7.18 26.41 71.51 3.61 21.93 19.60 68.55 -77.68%
EY 13.93 3.79 1.40 27.70 4.56 5.10 1.46 348.00%
DY 0.00 0.00 0.00 4.69 0.00 1.06 0.00 -
P/NAPS 0.39 0.86 1.14 1.15 3.65 2.70 2.13 -67.65%

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