[SURIA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
21-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 7.16%
YoY- 613.9%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 221,034 222,967 143,542 121,370 25,075 655 97 262.32%
PBT 37,193 56,866 44,970 45,465 6,568 965 2,062 61.87%
Tax -1,740 29,434 -13,069 -12,790 -1,991 -512 -794 13.95%
NP 35,453 86,300 31,901 32,675 4,577 453 1,268 74.12%
-
NP to SH 34,739 85,309 32,077 32,675 4,577 453 1,268 73.53%
-
Tax Rate 4.68% -51.76% 29.06% 28.13% 30.31% 53.06% 38.51% -
Total Cost 185,581 136,667 111,641 88,695 20,498 202 -1,171 -
-
Net Worth 631,280 513,101 423,178 387,513 0 320,610 318,671 12.05%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - 5,662 - - - -
Div Payout % - - - 17.33% - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 631,280 513,101 423,178 387,513 0 320,610 318,671 12.05%
NOSH 283,352 566,837 566,731 566,291 45,770,001 566,250 576,363 -11.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 16.04% 38.71% 22.22% 26.92% 18.25% 69.16% 1,307.22% -
ROE 5.50% 16.63% 7.58% 8.43% 0.00% 0.14% 0.40% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 78.01 39.34 25.33 21.43 0.05 0.12 0.02 296.25%
EPS 12.26 15.05 5.66 5.77 0.81 0.08 0.22 95.31%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.2279 0.9052 0.7467 0.6843 0.00 0.5662 0.5529 26.11%
Adjusted Per Share Value based on latest NOSH - 565,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 63.92 64.47 41.51 35.10 7.25 0.19 0.03 258.29%
EPS 10.05 24.67 9.28 9.45 1.32 0.13 0.37 73.29%
DPS 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
NAPS 1.8255 1.4837 1.2237 1.1206 0.00 0.9271 0.9215 12.05%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.44 3.22 0.87 1.26 1.17 1.35 0.98 -
P/RPS 1.85 8.19 3.43 5.88 2,135.63 1,167.08 5,823.06 -73.84%
P/EPS 11.75 21.40 15.37 21.84 11,700.00 1,687.50 445.45 -45.40%
EY 8.51 4.67 6.51 4.58 0.01 0.06 0.22 83.79%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 0.65 3.56 1.17 1.84 0.00 2.38 1.77 -15.36%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 31/10/07 28/11/06 21/11/05 30/11/04 28/11/03 28/11/02 -
Price 0.88 3.30 0.97 1.16 1.09 1.27 0.85 -
P/RPS 1.13 8.39 3.83 5.41 1,989.60 1,097.92 5,050.61 -75.32%
P/EPS 7.18 21.93 17.14 20.10 10,900.00 1,587.50 386.36 -48.50%
EY 13.93 4.56 5.84 4.97 0.01 0.06 0.26 94.04%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 0.39 3.65 1.30 1.70 0.00 2.24 1.54 -20.44%

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