[SAPRES] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 191.05%
YoY- 163.25%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 19,940 19,456 17,486 17,512 17,028 17,248 271,074 -82.52%
PBT 276,660 516,908 607 30,633 15,066 19,692 10,541 788.46%
Tax -1,196 5,468 38,261 -8,036 -7,302 -12,336 -4,500 -58.76%
NP 275,464 522,376 38,868 22,597 7,764 7,356 6,041 1185.31%
-
NP to SH 275,464 522,376 38,868 22,597 7,764 7,356 6,041 1185.31%
-
Tax Rate 0.43% -1.06% -6,303.29% 26.23% 48.47% 62.64% 42.69% -
Total Cost -255,524 -502,920 -21,382 -5,085 9,264 9,892 265,033 -
-
Net Worth 315,502 308,511 177,307 166,129 152,207 150,463 149,281 64.91%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 315,502 308,511 177,307 166,129 152,207 150,463 149,281 64.91%
NOSH 139,602 139,598 139,612 139,604 139,640 139,318 139,515 0.04%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 1,381.46% 2,684.91% 222.28% 129.04% 45.60% 42.65% 2.23% -
ROE 87.31% 169.32% 21.92% 13.60% 5.10% 4.89% 4.05% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 14.28 13.94 12.52 12.54 12.19 12.38 194.30 -82.53%
EPS 197.32 374.20 27.84 16.19 5.56 5.28 4.33 1184.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.21 1.27 1.19 1.09 1.08 1.07 64.84%
Adjusted Per Share Value based on latest NOSH - 139,594
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 7.69 7.50 6.74 6.75 6.57 6.65 104.56 -82.52%
EPS 106.25 201.49 14.99 8.72 2.99 2.84 2.33 1185.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2169 1.19 0.6839 0.6408 0.5871 0.5804 0.5758 64.91%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.03 0.90 1.22 1.02 0.47 0.37 0.44 -
P/RPS 7.21 6.46 9.74 8.13 3.85 2.99 0.23 900.48%
P/EPS 0.52 0.24 4.38 6.30 8.45 7.01 10.16 -86.28%
EY 191.57 415.78 22.82 15.87 11.83 14.27 9.84 627.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.96 0.86 0.43 0.34 0.41 7.99%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 15/09/11 30/06/11 31/03/11 10/12/10 23/09/10 29/06/10 23/03/10 -
Price 0.82 1.00 0.85 1.46 1.13 0.40 0.32 -
P/RPS 5.74 7.18 6.79 11.64 9.27 3.23 0.16 994.90%
P/EPS 0.42 0.27 3.05 9.02 20.32 7.58 7.39 -85.29%
EY 240.63 374.20 32.75 11.09 4.92 13.20 13.53 584.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.67 1.23 1.04 0.37 0.30 12.96%

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