[SURIA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 296.45%
YoY- 88.08%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,335 4,014 2,218 352 161 89 2,570 41.65%
PBT 9,029 9,603 9,344 10,127 3,133 3,715 5,496 39.18%
Tax -1,467 -1,485 -1,382 -1,750 -1,020 -801 -896 38.87%
NP 7,562 8,118 7,962 8,377 2,113 2,914 4,600 39.24%
-
NP to SH 7,562 8,118 7,962 8,377 2,113 2,914 4,600 39.24%
-
Tax Rate 16.25% 15.46% 14.79% 17.28% 32.56% 21.56% 16.30% -
Total Cost -3,227 -4,104 -5,744 -8,025 -1,952 -2,825 -2,030 36.16%
-
Net Worth 0 317,464 310,702 320,864 328,054 32,603,399 314,385 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 0 317,464 310,702 320,864 328,054 32,603,399 314,385 -
NOSH 539,999 559,999 548,750 567,500 593,333 590,000 569,333 -3.46%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 174.44% 202.24% 358.97% 2,379.83% 1,312.42% 3,274.16% 178.99% -
ROE 0.00% 2.56% 2.56% 2.61% 0.64% 0.01% 1.46% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.80 0.72 0.40 0.06 0.03 0.02 0.45 46.70%
EPS 1.40 1.45 1.45 1.48 0.36 0.49 0.81 43.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5669 0.5662 0.5654 0.5529 55.26 0.5522 -
Adjusted Per Share Value based on latest NOSH - 567,500
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.25 1.16 0.64 0.10 0.05 0.03 0.74 41.79%
EPS 2.19 2.35 2.30 2.42 0.61 0.84 1.33 39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9179 0.8984 0.9278 0.9486 94.2717 0.909 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.35 1.01 0.82 0.84 0.98 1.26 1.39 -
P/RPS 168.17 140.91 202.87 1,354.26 3,611.59 8,352.81 307.93 -33.16%
P/EPS 96.40 69.67 56.52 56.91 275.19 255.11 172.04 -32.00%
EY 1.04 1.44 1.77 1.76 0.36 0.39 0.58 47.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.78 1.45 1.49 1.77 0.02 2.52 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 29/08/03 28/05/03 28/03/03 28/11/02 29/08/02 31/05/02 -
Price 1.27 1.24 0.93 0.84 0.85 1.19 1.32 -
P/RPS 158.20 172.99 230.09 1,354.26 3,132.51 7,888.76 292.42 -33.58%
P/EPS 90.69 85.54 64.10 56.91 238.68 240.94 163.37 -32.43%
EY 1.10 1.17 1.56 1.76 0.42 0.42 0.61 48.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.19 1.64 1.49 1.54 0.02 2.39 -

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