[SURIA] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[SURIA] SURIA CAPITAL HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 5971.69%
YoY- 212.21%
Quarter Report
Latest QR
Upcoming QR
SURIA's Result
SURIA's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 67,659 43,387 22,337 98 255 64 53,689 3.92%
PBT 22,696 10,947 974 21,985 8,065 1,071 59,109 -14.73%
Tax -7,886 -9,351 -642 210 -956 -226 -209 83.09%
NP 14,810 1,596 332 22,195 7,109 845 58,900 -20.54%
-
NP to SH 14,764 1,596 332 22,195 7,109 845 58,900 -20.58%
-
Tax Rate 34.75% 85.42% 65.91% -0.96% 11.85% 21.10% 0.35% -
Total Cost 52,849 41,791 22,005 -22,097 -6,854 -781 -5,211 -
-
Net Worth 437,206 395,465 358,538 342,663 320,864 329,061 34,155,196 -51.61%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 14,141 - - - - - - -
Div Payout % 95.79% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 437,206 395,465 358,538 342,663 320,864 329,061 34,155,196 -51.61%
NOSH 565,670 569,999 565,339 566,198 567,500 596,666 566,891 -0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 21.89% 3.68% 1.49% 22,647.96% 2,787.84% 1,320.31% 109.71% -
ROE 3.38% 0.40% 0.09% 6.48% 2.22% 0.26% 0.17% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.96 7.61 3.95 0.02 0.04 0.01 9.47 3.96%
EPS 2.61 0.28 0.06 3.92 1.25 0.15 10.39 -20.55%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7729 0.6938 0.6342 0.6052 0.5654 0.5515 60.25 -51.60%
Adjusted Per Share Value based on latest NOSH - 566,198
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 19.56 12.55 6.46 0.03 0.07 0.02 15.52 3.92%
EPS 4.27 0.46 0.10 6.42 2.06 0.24 17.03 -20.58%
DPS 4.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2642 1.1435 1.0367 0.9908 0.9278 0.9515 98.7586 -51.61%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.93 1.00 1.09 1.27 0.84 1.47 0.92 -
P/RPS 7.78 13.14 27.59 7,337.48 1,869.41 13,704.69 9.71 -3.62%
P/EPS 35.63 357.14 1,856.09 32.40 67.06 1,037.99 8.85 26.11%
EY 2.81 0.28 0.05 3.09 1.49 0.10 11.29 -20.68%
DY 2.69 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.44 1.72 2.10 1.49 2.67 0.02 97.79%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 05/03/07 24/02/06 25/02/05 27/02/04 28/03/03 28/02/02 28/02/01 -
Price 1.34 1.06 1.06 1.39 0.84 1.36 0.85 -
P/RPS 11.20 13.93 26.83 8,030.78 1,869.41 12,679.17 8.97 3.76%
P/EPS 51.34 378.57 1,805.00 35.46 67.06 960.32 8.18 35.79%
EY 1.95 0.26 0.06 2.82 1.49 0.10 12.22 -26.34%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.53 1.67 2.30 1.49 2.47 0.01 135.95%

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