[SAPRES] QoQ Annualized Quarter Result on 31-Jan-2009 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -126.15%
YoY- 31.85%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 273,446 286,424 297,348 231,182 240,345 249,982 259,928 3.42%
PBT 14,528 14,718 11,836 1,474 2,164 -1,680 -5,272 -
Tax -5,944 -6,948 -5,240 -6,015 -4,172 -2,462 0 -
NP 8,584 7,770 6,596 -4,541 -2,008 -4,142 -5,272 -
-
NP to SH 8,584 7,770 6,596 -4,541 -2,008 -4,142 -5,272 -
-
Tax Rate 40.91% 47.21% 44.27% 408.07% 192.79% - - -
Total Cost 264,862 278,654 290,752 235,723 242,353 254,124 265,200 -0.08%
-
Net Worth 149,428 146,735 143,938 142,309 145,022 145,529 147,223 0.99%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 149,428 146,735 143,938 142,309 145,022 145,529 147,223 0.99%
NOSH 139,652 139,748 139,745 139,519 139,444 139,932 140,212 -0.26%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 3.14% 2.71% 2.22% -1.96% -0.84% -1.66% -2.03% -
ROE 5.74% 5.30% 4.58% -3.19% -1.38% -2.85% -3.58% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 195.80 204.96 212.78 165.70 172.36 178.64 185.38 3.70%
EPS 6.15 5.56 4.72 -3.25 -1.44 -2.96 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.05 1.03 1.02 1.04 1.04 1.05 1.26%
Adjusted Per Share Value based on latest NOSH - 139,558
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 105.47 110.48 114.69 89.17 92.71 96.42 100.26 3.42%
EPS 3.31 3.00 2.54 -1.75 -0.77 -1.60 -2.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5764 0.566 0.5552 0.5489 0.5594 0.5613 0.5679 0.99%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.30 0.26 0.22 0.16 0.14 0.23 0.31 -
P/RPS 0.15 0.13 0.10 0.10 0.08 0.13 0.17 -7.98%
P/EPS 4.88 4.68 4.66 -4.92 -9.72 -7.77 -8.24 -
EY 20.49 21.38 21.45 -20.34 -10.29 -12.87 -12.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.21 0.16 0.13 0.22 0.30 -4.48%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 28/08/09 22/06/09 27/03/09 19/12/08 23/09/08 30/06/08 -
Price 0.29 0.25 0.28 0.14 0.17 0.20 0.23 -
P/RPS 0.15 0.12 0.13 0.08 0.10 0.11 0.12 15.99%
P/EPS 4.72 4.50 5.93 -4.30 -11.81 -6.76 -6.12 -
EY 21.20 22.24 16.86 -23.25 -8.47 -14.80 -16.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.24 0.27 0.14 0.16 0.19 0.22 14.58%

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