[SAPRES] QoQ Annualized Quarter Result on 31-Jan-2010 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
23-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- -29.62%
YoY- 233.03%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 17,512 17,028 17,248 271,074 273,446 286,424 297,348 -84.78%
PBT 30,633 15,066 19,692 10,541 14,528 14,718 11,836 88.17%
Tax -8,036 -7,302 -12,336 -4,500 -5,944 -6,948 -5,240 32.88%
NP 22,597 7,764 7,356 6,041 8,584 7,770 6,596 126.74%
-
NP to SH 22,597 7,764 7,356 6,041 8,584 7,770 6,596 126.74%
-
Tax Rate 26.23% 48.47% 62.64% 42.69% 40.91% 47.21% 44.27% -
Total Cost -5,085 9,264 9,892 265,033 264,862 278,654 290,752 -
-
Net Worth 166,129 152,207 150,463 149,281 149,428 146,735 143,938 10.00%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 166,129 152,207 150,463 149,281 149,428 146,735 143,938 10.00%
NOSH 139,604 139,640 139,318 139,515 139,652 139,748 139,745 -0.06%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 129.04% 45.60% 42.65% 2.23% 3.14% 2.71% 2.22% -
ROE 13.60% 5.10% 4.89% 4.05% 5.74% 5.30% 4.58% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 12.54 12.19 12.38 194.30 195.80 204.96 212.78 -84.77%
EPS 16.19 5.56 5.28 4.33 6.15 5.56 4.72 126.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.09 1.08 1.07 1.07 1.05 1.03 10.07%
Adjusted Per Share Value based on latest NOSH - 141,785
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 6.75 6.57 6.65 104.56 105.47 110.48 114.69 -84.79%
EPS 8.72 2.99 2.84 2.33 3.31 3.00 2.54 127.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6408 0.5871 0.5804 0.5758 0.5764 0.566 0.5552 10.00%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 1.02 0.47 0.37 0.44 0.30 0.26 0.22 -
P/RPS 8.13 3.85 2.99 0.23 0.15 0.13 0.10 1761.72%
P/EPS 6.30 8.45 7.01 10.16 4.88 4.68 4.66 22.19%
EY 15.87 11.83 14.27 9.84 20.49 21.38 21.45 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.43 0.34 0.41 0.28 0.25 0.21 155.31%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 10/12/10 23/09/10 29/06/10 23/03/10 17/12/09 28/08/09 22/06/09 -
Price 1.46 1.13 0.40 0.32 0.29 0.25 0.28 -
P/RPS 11.64 9.27 3.23 0.16 0.15 0.12 0.13 1885.10%
P/EPS 9.02 20.32 7.58 7.39 4.72 4.50 5.93 32.16%
EY 11.09 4.92 13.20 13.53 21.20 22.24 16.86 -24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 0.37 0.30 0.27 0.24 0.27 174.04%

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