[SURIA] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -70.67%
YoY- 48.54%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 40,016 39,328 43,387 39,288 42,775 37,231 22,337 47.66%
PBT 13,927 14,482 10,947 14,906 17,676 17,652 974 491.99%
Tax -4,035 -4,097 -9,351 -10,160 -1,180 -2,873 -642 241.71%
NP 9,892 10,385 1,596 4,746 16,496 14,779 332 867.08%
-
NP to SH 9,885 10,385 1,596 4,746 16,183 14,779 332 866.62%
-
Tax Rate 28.97% 28.29% 85.42% 68.16% 6.68% 16.28% 65.91% -
Total Cost 30,124 28,943 41,791 34,542 26,279 22,452 22,005 23.36%
-
Net Worth 412,443 406,369 395,465 386,629 385,053 374,480 358,538 9.81%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 5,658 - - -
Div Payout % - - - - 34.97% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 412,443 406,369 395,465 386,629 385,053 374,480 358,538 9.81%
NOSH 568,103 564,402 569,999 565,000 565,839 567,394 565,339 0.32%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 24.72% 26.41% 3.68% 12.08% 38.56% 39.70% 1.49% -
ROE 2.40% 2.56% 0.40% 1.23% 4.20% 3.95% 0.09% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.04 6.97 7.61 6.95 7.56 6.56 3.95 47.15%
EPS 1.74 1.84 0.28 0.84 2.86 2.60 0.06 849.75%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.726 0.72 0.6938 0.6843 0.6805 0.66 0.6342 9.45%
Adjusted Per Share Value based on latest NOSH - 565,000
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.57 11.37 12.55 11.36 12.37 10.77 6.46 47.63%
EPS 2.86 3.00 0.46 1.37 4.68 4.27 0.10 840.97%
DPS 0.00 0.00 0.00 0.00 1.64 0.00 0.00 -
NAPS 1.1926 1.1751 1.1436 1.118 1.1134 1.0829 1.0368 9.81%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.99 1.07 1.00 1.26 0.95 0.95 1.09 -
P/RPS 14.05 15.36 13.14 18.12 12.57 14.48 27.59 -36.30%
P/EPS 56.90 58.15 357.14 150.00 33.22 36.47 1,856.09 -90.26%
EY 1.76 1.72 0.28 0.67 3.01 2.74 0.05 981.08%
DY 0.00 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 1.36 1.49 1.44 1.84 1.40 1.44 1.72 -14.52%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 05/09/06 25/05/06 24/02/06 21/11/05 09/08/05 30/05/05 25/02/05 -
Price 0.88 1.04 1.06 1.16 1.09 0.77 1.06 -
P/RPS 12.49 14.93 13.93 16.68 14.42 11.73 26.83 -40.01%
P/EPS 50.57 56.52 378.57 138.10 38.11 29.56 1,805.00 -90.83%
EY 1.98 1.77 0.26 0.72 2.62 3.38 0.06 935.43%
DY 0.00 0.00 0.00 0.00 0.92 0.00 0.00 -
P/NAPS 1.21 1.44 1.53 1.70 1.60 1.17 1.67 -19.37%

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