[SURIA] QoQ 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- 4351.51%
YoY- 965.28%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
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 43,387 39,288 42,775 37,231 22,337 13,970 9,280 178.81%
PBT 10,947 14,906 17,676 17,652 974 4,436 1,441 285.02%
Tax -9,351 -10,160 -1,180 -2,873 -642 -1,241 0 -
NP 1,596 4,746 16,496 14,779 332 3,195 1,441 7.02%
-
NP to SH 1,596 4,746 16,183 14,779 332 3,195 1,441 7.02%
-
Tax Rate 85.42% 68.16% 6.68% 16.28% 65.91% 27.98% 0.00% -
Total Cost 41,791 34,542 26,279 22,452 22,005 10,775 7,839 204.24%
-
Net Worth 395,465 386,629 385,053 374,480 358,538 19,585,349 348,606 8.74%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - 5,658 - - - - -
Div Payout % - - 34.97% - - - - -
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 395,465 386,629 385,053 374,480 358,538 19,585,349 348,606 8.74%
NOSH 569,999 565,000 565,839 567,394 565,339 31,950,000 576,400 -0.73%
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 3.68% 12.08% 38.56% 39.70% 1.49% 22.87% 15.53% -
ROE 0.40% 1.23% 4.20% 3.95% 0.09% 0.02% 0.41% -
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 7.61 6.95 7.56 6.56 3.95 0.04 1.61 180.85%
EPS 0.28 0.84 2.86 2.60 0.06 0.01 0.25 7.82%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.6938 0.6843 0.6805 0.66 0.6342 0.613 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 12.55 11.36 12.37 10.77 6.46 4.04 2.68 179.11%
EPS 0.46 1.37 4.68 4.27 0.10 0.92 0.42 6.23%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.1435 1.1179 1.1134 1.0828 1.0367 56.6304 1.008 8.74%
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 13.14 18.12 12.57 14.48 27.59 2,675.84 81.37 -70.24%
P/EPS 357.14 150.00 33.22 36.47 1,856.09 11,700.00 524.00 -22.49%
EY 0.28 0.67 3.01 2.74 0.05 0.01 0.19 29.40%
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.84 1.40 1.44 1.72 1.91 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 13.93 16.68 14.42 11.73 26.83 2,492.88 70.81 -66.07%
P/EPS 378.57 138.10 38.11 29.56 1,805.00 10,900.00 456.00 -11.63%
EY 0.26 0.72 2.62 3.38 0.06 0.01 0.22 11.74%
DY 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.70 1.60 1.17 1.67 1.78 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