[SURIA] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -89.61%
YoY- -98.5%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 39,288 42,775 37,231 22,337 13,970 9,280 1,872 659.44%
PBT 14,906 17,676 17,652 974 4,436 1,441 -1,525 -
Tax -10,160 -1,180 -2,873 -642 -1,241 0 -183 1351.77%
NP 4,746 16,496 14,779 332 3,195 1,441 -1,708 -
-
NP to SH 4,746 16,183 14,779 332 3,195 1,441 -1,708 -
-
Tax Rate 68.16% 6.68% 16.28% 65.91% 27.98% 0.00% - -
Total Cost 34,542 26,279 22,452 22,005 10,775 7,839 3,580 352.59%
-
Net Worth 386,629 385,053 374,480 358,538 19,585,349 348,606 342,738 8.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 5,658 - - - - - -
Div Payout % - 34.97% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 386,629 385,053 374,480 358,538 19,585,349 348,606 342,738 8.35%
NOSH 565,000 565,839 567,394 565,339 31,950,000 576,400 569,333 -0.50%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.08% 38.56% 39.70% 1.49% 22.87% 15.53% -91.24% -
ROE 1.23% 4.20% 3.95% 0.09% 0.02% 0.41% -0.50% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.95 7.56 6.56 3.95 0.04 1.61 0.33 661.21%
EPS 0.84 2.86 2.60 0.06 0.01 0.25 -0.30 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6843 0.6805 0.66 0.6342 0.613 0.6048 0.602 8.90%
Adjusted Per Share Value based on latest NOSH - 565,339
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.36 12.37 10.77 6.46 4.04 2.68 0.54 660.65%
EPS 1.37 4.68 4.27 0.10 0.92 0.42 -0.49 -
DPS 0.00 1.64 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1179 1.1134 1.0828 1.0367 56.6304 1.008 0.991 8.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.26 0.95 0.95 1.09 1.17 1.31 1.33 -
P/RPS 18.12 12.57 14.48 27.59 2,675.84 81.37 404.49 -87.36%
P/EPS 150.00 33.22 36.47 1,856.09 11,700.00 524.00 -443.33 -
EY 0.67 3.01 2.74 0.05 0.01 0.19 -0.23 -
DY 0.00 1.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.40 1.44 1.72 1.91 2.17 2.21 -11.48%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 09/08/05 30/05/05 25/02/05 30/11/04 30/08/04 28/05/04 -
Price 1.16 1.09 0.77 1.06 1.09 1.14 1.16 -
P/RPS 16.68 14.42 11.73 26.83 2,492.88 70.81 352.79 -86.90%
P/EPS 138.10 38.11 29.56 1,805.00 10,900.00 456.00 -386.67 -
EY 0.72 2.62 3.38 0.06 0.01 0.22 -0.26 -
DY 0.00 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.60 1.17 1.67 1.78 1.88 1.93 -8.10%

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