[SURIA] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5614.46%
YoY- 910.38%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 222,967 143,542 121,370 25,075 655 97 7,376 76.45%
PBT 56,866 44,970 45,465 6,568 965 2,062 4,011 55.54%
Tax 29,434 -13,069 -12,790 -1,991 -512 -794 -335 -
NP 86,300 31,901 32,675 4,577 453 1,268 3,676 69.17%
-
NP to SH 85,309 32,077 32,675 4,577 453 1,268 3,676 68.84%
-
Tax Rate -51.76% 29.06% 28.13% 30.31% 53.06% 38.51% 8.35% -
Total Cost 136,667 111,641 88,695 20,498 202 -1,171 3,700 82.44%
-
Net Worth 513,101 423,178 387,513 0 320,610 318,671 311,951 8.64%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 5,662 - - - - -
Div Payout % - - 17.33% - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 513,101 423,178 387,513 0 320,610 318,671 311,951 8.64%
NOSH 566,837 566,731 566,291 45,770,001 566,250 576,363 565,538 0.03%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 38.71% 22.22% 26.92% 18.25% 69.16% 1,307.22% 49.84% -
ROE 16.63% 7.58% 8.43% 0.00% 0.14% 0.40% 1.18% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 39.34 25.33 21.43 0.05 0.12 0.02 1.30 76.48%
EPS 15.05 5.66 5.77 0.81 0.08 0.22 0.65 68.78%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.9052 0.7467 0.6843 0.00 0.5662 0.5529 0.5516 8.60%
Adjusted Per Share Value based on latest NOSH - 31,950,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 64.47 41.50 35.09 7.25 0.19 0.03 2.13 76.48%
EPS 24.67 9.27 9.45 1.32 0.13 0.37 1.06 68.92%
DPS 0.00 0.00 1.64 0.00 0.00 0.00 0.00 -
NAPS 1.4836 1.2236 1.1205 0.00 0.927 0.9214 0.902 8.64%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 3.22 0.87 1.26 1.17 1.35 0.98 1.08 -
P/RPS 8.19 3.43 5.88 2,135.63 1,167.08 5,823.06 82.81 -31.98%
P/EPS 21.40 15.37 21.84 11,700.00 1,687.50 445.45 166.15 -28.92%
EY 4.67 6.51 4.58 0.01 0.06 0.22 0.60 40.75%
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 1.17 1.84 0.00 2.38 1.77 1.96 10.45%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/10/07 28/11/06 21/11/05 30/11/04 28/11/03 28/11/02 29/11/01 -
Price 3.30 0.97 1.16 1.09 1.27 0.85 1.53 -
P/RPS 8.39 3.83 5.41 1,989.60 1,097.92 5,050.61 117.31 -35.55%
P/EPS 21.93 17.14 20.10 10,900.00 1,587.50 386.36 235.38 -32.65%
EY 4.56 5.84 4.97 0.01 0.06 0.26 0.42 48.77%
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 1.30 1.70 0.00 2.24 1.54 2.77 4.70%

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