[SAPRES] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
19-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- 6.47%
YoY- -555.01%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 182,510 143,584 67,798 47,600 32,028 29,196 38,034 185.31%
PBT -9,848 -12,788 -9,850 -10,541 -9,808 -8,448 2,703 -
Tax -26 -52 -1,371 -57 -1,524 -744 -2,150 -94.77%
NP -9,874 -12,840 -11,221 -10,598 -11,332 -9,192 553 -
-
NP to SH -9,874 -12,840 -11,172 -10,598 -11,332 -9,192 943 -
-
Tax Rate - - - - - - 79.54% -
Total Cost 192,384 156,424 79,019 58,198 43,360 38,388 37,481 198.45%
-
Net Worth 149,225 150,730 152,829 157,842 161,885 164,341 168,685 -7.86%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - 2,811 -
Div Payout % - - - - - - 298.14% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 149,225 150,730 152,829 157,842 161,885 164,341 168,685 -7.86%
NOSH 139,463 139,565 138,936 139,683 139,556 139,272 140,571 -0.52%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin -5.41% -8.94% -16.55% -22.27% -35.38% -31.48% 1.45% -
ROE -6.62% -8.52% -7.31% -6.71% -7.00% -5.59% 0.56% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 130.87 102.88 48.80 34.08 22.95 20.96 27.06 186.81%
EPS -7.08 -9.20 -8.04 -7.59 -8.12 -6.60 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.07 1.08 1.10 1.13 1.16 1.18 1.20 -7.37%
Adjusted Per Share Value based on latest NOSH - 139,268
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 70.40 55.38 26.15 18.36 12.35 11.26 14.67 185.32%
EPS -3.81 -4.95 -4.31 -4.09 -4.37 -3.55 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.08 -
NAPS 0.5756 0.5814 0.5895 0.6088 0.6244 0.6339 0.6507 -7.87%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.64 0.49 0.31 0.32 0.37 0.41 0.38 -
P/RPS 0.49 0.48 0.64 0.94 1.61 1.96 1.40 -50.43%
P/EPS -9.04 -5.33 -3.86 -4.22 -4.56 -6.21 56.65 -
EY -11.06 -18.78 -25.94 -23.71 -21.95 -16.10 1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.60 0.45 0.28 0.28 0.32 0.35 0.32 52.23%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 25/09/07 29/06/07 30/03/07 19/12/06 28/09/06 27/06/06 29/03/06 -
Price 0.47 0.51 0.37 0.30 0.31 0.35 0.34 -
P/RPS 0.36 0.50 0.76 0.88 1.35 1.67 1.26 -56.71%
P/EPS -6.64 -5.54 -4.60 -3.95 -3.82 -5.30 50.68 -
EY -15.06 -18.04 -21.73 -25.29 -26.19 -18.86 1.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.44 0.47 0.34 0.27 0.27 0.30 0.28 35.27%

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