[SAPRES] QoQ Annualized Quarter Result on 30-Apr-2006 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
30-Apr-2006 [#1]
Profit Trend
QoQ- -1074.76%
YoY- -361.14%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 67,798 47,600 32,028 29,196 38,034 39,312 39,184 43.98%
PBT -9,850 -10,541 -9,808 -8,448 2,703 2,356 3,078 -
Tax -1,371 -57 -1,524 -744 -2,150 -26 -40 948.38%
NP -11,221 -10,598 -11,332 -9,192 553 2,329 3,038 -
-
NP to SH -11,172 -10,598 -11,332 -9,192 943 2,329 3,038 -
-
Tax Rate - - - - 79.54% 1.10% 1.30% -
Total Cost 79,019 58,198 43,360 38,388 37,481 36,982 36,146 68.20%
-
Net Worth 152,829 157,842 161,885 164,341 168,685 139,277 139,500 6.25%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - - - 2,811 - - -
Div Payout % - - - - 298.14% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 152,829 157,842 161,885 164,341 168,685 139,277 139,500 6.25%
NOSH 138,936 139,683 139,556 139,272 140,571 139,277 139,500 -0.26%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin -16.55% -22.27% -35.38% -31.48% 1.45% 5.93% 7.75% -
ROE -7.31% -6.71% -7.00% -5.59% 0.56% 1.67% 2.18% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 48.80 34.08 22.95 20.96 27.06 28.23 28.09 44.36%
EPS -8.04 -7.59 -8.12 -6.60 0.40 1.67 2.18 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.10 1.13 1.16 1.18 1.20 1.00 1.00 6.54%
Adjusted Per Share Value based on latest NOSH - 139,272
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 26.15 18.36 12.35 11.26 14.67 15.16 15.11 44.00%
EPS -4.31 -4.09 -4.37 -3.55 0.36 0.90 1.17 -
DPS 0.00 0.00 0.00 0.00 1.08 0.00 0.00 -
NAPS 0.5895 0.6088 0.6244 0.6339 0.6507 0.5372 0.5381 6.25%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.31 0.32 0.37 0.41 0.38 0.38 0.49 -
P/RPS 0.64 0.94 1.61 1.96 1.40 1.35 1.74 -48.57%
P/EPS -3.86 -4.22 -4.56 -6.21 56.65 22.72 22.50 -
EY -25.94 -23.71 -21.95 -16.10 1.77 4.40 4.44 -
DY 0.00 0.00 0.00 0.00 5.26 0.00 0.00 -
P/NAPS 0.28 0.28 0.32 0.35 0.32 0.38 0.49 -31.06%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 30/03/07 19/12/06 28/09/06 27/06/06 29/03/06 01/12/05 05/09/05 -
Price 0.37 0.30 0.31 0.35 0.34 0.37 0.45 -
P/RPS 0.76 0.88 1.35 1.67 1.26 1.31 1.60 -39.03%
P/EPS -4.60 -3.95 -3.82 -5.30 50.68 22.12 20.66 -
EY -21.73 -25.29 -26.19 -18.86 1.97 4.52 4.84 -
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 0.34 0.27 0.27 0.30 0.28 0.37 0.45 -17.00%

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