[SURIA] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 19.79%
YoY- 149.49%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 64,730 79,778 77,009 64,311 39,288 13,970 396 133.64%
PBT 17,267 14,829 18,525 16,627 14,906 4,436 -177 -
Tax -637 277 -1,063 -4,937 -10,160 -1,241 -201 21.17%
NP 16,630 15,106 17,462 11,690 4,746 3,195 -378 -
-
NP to SH 16,405 14,688 17,090 11,841 4,746 3,195 -378 -
-
Tax Rate 3.69% -1.87% 5.74% 29.69% 68.16% 27.98% - -
Total Cost 48,100 64,672 59,547 52,621 34,542 10,775 774 98.89%
-
Net Worth 664,728 631,725 512,247 423,046 386,629 19,585,349 305,748 13.80%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 664,728 631,725 512,247 423,046 386,629 19,585,349 305,748 13.80%
NOSH 283,333 283,552 565,894 566,555 565,000 31,950,000 539,999 -10.18%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 25.69% 18.94% 22.68% 18.18% 12.08% 22.87% -95.45% -
ROE 2.47% 2.33% 3.34% 2.80% 1.23% 0.02% -0.12% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.85 28.14 13.61 11.35 6.95 0.04 0.07 162.16%
EPS 5.79 5.18 3.02 2.09 0.84 0.01 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3461 2.2279 0.9052 0.7467 0.6843 0.613 0.5662 26.70%
Adjusted Per Share Value based on latest NOSH - 566,555
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.72 23.07 22.27 18.60 11.36 4.04 0.11 135.22%
EPS 4.74 4.25 4.94 3.42 1.37 0.92 -0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.922 1.8266 1.4811 1.2232 1.1179 56.6304 0.8841 13.80%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.26 1.44 3.22 0.87 1.26 1.17 1.35 -
P/RPS 5.52 5.12 23.66 7.66 18.12 2,675.84 1,840.91 -61.99%
P/EPS 21.76 27.80 106.62 41.63 150.00 11,700.00 -1,928.57 -
EY 4.60 3.60 0.94 2.40 0.67 0.01 -0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.65 3.56 1.17 1.84 1.91 2.38 -21.88%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 19/11/09 24/11/08 31/10/07 28/11/06 21/11/05 30/11/04 28/11/03 -
Price 1.43 0.88 3.30 0.97 1.16 1.09 1.27 -
P/RPS 6.26 3.13 24.25 8.55 16.68 2,492.88 1,731.82 -60.79%
P/EPS 24.70 16.99 109.27 46.41 138.10 10,900.00 -1,814.29 -
EY 4.05 5.89 0.92 2.15 0.72 0.01 -0.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.39 3.65 1.30 1.70 1.78 2.24 -19.47%

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