[SURIA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 12.42%
YoY- 181.07%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 214,232 274,780 262,668 157,312 37,231 7,488 7,488 74.79%
PBT 35,644 44,764 76,300 57,928 17,652 -6,100 2,684 53.82%
Tax -1,240 -3,860 -19,488 -16,388 -2,873 -732 -928 4.94%
NP 34,404 40,904 56,812 41,540 14,779 -6,832 1,756 64.11%
-
NP to SH 33,876 40,580 56,312 41,540 14,779 -6,832 1,756 63.69%
-
Tax Rate 3.48% 8.62% 25.54% 28.29% 16.28% - 34.58% -
Total Cost 179,828 233,876 205,856 115,772 22,452 14,320 5,732 77.49%
-
Net Worth 642,199 637,604 454,129 406,369 397,176 342,738 310,702 12.85%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 642,199 637,604 454,129 406,369 397,176 342,738 310,702 12.85%
NOSH 283,244 283,379 567,661 564,402 567,394 569,333 548,750 -10.42%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 16.06% 14.89% 21.63% 26.41% 39.70% -91.24% 23.45% -
ROE 5.27% 6.36% 12.40% 10.22% 3.72% -1.99% 0.57% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 75.64 96.97 46.27 27.87 6.56 1.32 1.36 95.25%
EPS 11.96 14.32 9.92 7.36 2.60 -1.20 0.32 82.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2673 2.25 0.80 0.72 0.70 0.602 0.5662 25.98%
Adjusted Per Share Value based on latest NOSH - 564,402
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 61.94 79.45 75.95 45.49 10.77 2.17 2.17 74.72%
EPS 9.80 11.73 16.28 12.01 4.27 -1.98 0.51 63.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8569 1.8436 1.3131 1.175 1.1484 0.991 0.8984 12.85%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.74 2.46 1.46 1.07 0.95 1.33 0.82 -
P/RPS 0.98 2.54 3.16 3.84 14.48 101.12 60.09 -49.61%
P/EPS 6.19 17.18 14.72 14.54 36.47 -110.83 256.25 -46.20%
EY 16.16 5.82 6.79 6.88 2.74 -0.90 0.39 85.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.09 1.83 1.49 1.36 2.21 1.45 -21.84%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 08/05/09 20/05/08 14/05/07 25/05/06 30/05/05 28/05/04 28/05/03 -
Price 1.29 2.56 1.70 1.04 0.77 1.16 0.93 -
P/RPS 1.71 2.64 3.67 3.73 11.73 88.20 68.15 -45.86%
P/EPS 10.79 17.88 17.14 14.13 29.56 -96.67 290.63 -42.21%
EY 9.27 5.59 5.84 7.08 3.38 -1.03 0.34 73.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.14 2.13 1.44 1.10 1.93 1.64 -16.13%

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