[SURIA] YoY 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- -70.67%
YoY- 48.54%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 79,778 77,009 64,311 39,288 13,970 396 75 219.16%
PBT 14,829 18,525 16,627 14,906 4,436 -177 397 82.73%
Tax 277 -1,063 -4,937 -10,160 -1,241 -201 -219 -
NP 15,106 17,462 11,690 4,746 3,195 -378 178 109.48%
-
NP to SH 14,688 17,090 11,841 4,746 3,195 -378 178 108.51%
-
Tax Rate -1.87% 5.74% 29.69% 68.16% 27.98% - 55.16% -
Total Cost 64,672 59,547 52,621 34,542 10,775 774 -103 -
-
Net Worth 631,725 512,247 423,046 386,629 19,585,349 305,748 328,054 11.52%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 631,725 512,247 423,046 386,629 19,585,349 305,748 328,054 11.52%
NOSH 283,552 565,894 566,555 565,000 31,950,000 539,999 593,333 -11.56%
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 18.94% 22.68% 18.18% 12.08% 22.87% -95.45% 237.33% -
ROE 2.33% 3.34% 2.80% 1.23% 0.02% -0.12% 0.05% -
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 28.14 13.61 11.35 6.95 0.04 0.07 0.01 275.28%
EPS 5.18 3.02 2.09 0.84 0.01 -0.07 0.03 135.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2279 0.9052 0.7467 0.6843 0.613 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 23.07 22.27 18.60 11.36 4.04 0.11 0.02 223.49%
EPS 4.25 4.94 3.42 1.37 0.92 -0.11 0.05 109.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8266 1.4811 1.2232 1.1179 56.6304 0.8841 0.9486 11.52%
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 5.12 23.66 7.66 18.12 2,675.84 1,840.91 7,752.89 -70.45%
P/EPS 27.80 106.62 41.63 150.00 11,700.00 -1,928.57 3,266.67 -54.78%
EY 3.60 0.94 2.40 0.67 0.01 -0.05 0.03 121.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 3.56 1.17 1.84 1.91 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 3.13 24.25 8.55 16.68 2,492.88 1,731.82 6,724.45 -72.12%
P/EPS 16.99 109.27 46.41 138.10 10,900.00 -1,814.29 2,833.33 -57.34%
EY 5.89 0.92 2.15 0.72 0.01 -0.06 0.04 129.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 3.65 1.30 1.70 1.78 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