[SAPRES] QoQ Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 133.63%
YoY- -1.24%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 42,040 41,748 41,032 43,660 25,379 20,126 25,842 38.11%
PBT 1,827 3,974 3,572 3,804 -12,312 -30,040 -38,442 -
Tax 273 226 52 332 15 -3,137 -1,712 -
NP 2,100 4,201 3,624 4,136 -12,297 -33,177 -40,154 -
-
NP to SH 2,100 4,201 3,624 4,136 -12,297 -33,177 40,154 -85.88%
-
Tax Rate -14.94% -5.69% -1.46% -8.73% - - - -
Total Cost 39,940 37,546 37,408 39,524 37,676 53,303 65,996 -28.34%
-
Net Worth 169,400 170,098 139,448 171,867 170,287 160,580 164,748 1.86%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 4,200 - - - 4,187 - - -
Div Payout % 200.00% - - - 0.00% - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 169,400 170,098 139,448 171,867 170,287 160,580 164,748 1.86%
NOSH 140,000 139,424 139,448 139,729 139,580 139,635 139,617 0.18%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.00% 10.06% 8.83% 9.47% -48.45% -164.84% -155.38% -
ROE 1.24% 2.47% 2.60% 2.41% -7.22% -20.66% 24.37% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 30.03 29.94 29.42 31.25 18.18 14.41 18.51 37.86%
EPS 1.50 3.01 2.60 2.96 -8.81 -23.76 -28.76 -
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.21 1.22 1.00 1.23 1.22 1.15 1.18 1.68%
Adjusted Per Share Value based on latest NOSH - 139,729
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 16.22 16.10 15.83 16.84 9.79 7.76 9.97 38.12%
EPS 0.81 1.62 1.40 1.60 -4.74 -12.80 15.49 -85.89%
DPS 1.62 0.00 0.00 0.00 1.62 0.00 0.00 -
NAPS 0.6534 0.6561 0.5379 0.6629 0.6568 0.6194 0.6355 1.86%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.70 0.79 1.03 1.30 1.76 2.15 1.85 -
P/RPS 2.33 2.64 3.50 4.16 9.68 14.92 10.00 -61.96%
P/EPS 46.67 26.22 39.63 43.92 -19.98 -9.05 6.43 272.62%
EY 2.14 3.81 2.52 2.28 -5.01 -11.05 15.55 -73.18%
DY 4.29 0.00 0.00 0.00 1.70 0.00 0.00 -
P/NAPS 0.58 0.65 1.03 1.06 1.44 1.87 1.57 -48.35%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 15/12/04 29/09/04 28/06/04 30/03/04 30/12/03 26/09/03 -
Price 0.76 0.84 0.90 1.08 1.53 1.91 2.33 -
P/RPS 2.53 2.81 3.06 3.46 8.41 13.25 12.59 -65.52%
P/EPS 50.67 27.88 34.63 36.49 -17.37 -8.04 8.10 237.62%
EY 1.97 3.59 2.89 2.74 -5.76 -12.44 12.34 -70.40%
DY 3.95 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.63 0.69 0.90 0.88 1.25 1.66 1.97 -53.07%

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