[SAPNRG] QoQ Annualized Quarter Result on 30-Apr-2013 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -28.58%
YoY- 124.86%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 8,378,776 8,659,420 8,225,806 6,490,088 6,912,414 6,606,484 5,478,678 32.63%
PBT 1,207,757 1,244,777 1,219,260 637,964 829,750 829,202 721,174 40.89%
Tax -84,060 -195,632 -139,172 -123,396 -165,969 -197,208 -182,404 -40.25%
NP 1,123,697 1,049,145 1,080,088 514,568 663,781 631,994 538,770 63.02%
-
NP to SH 1,086,914 999,574 1,008,250 374,672 524,596 534,269 436,366 83.44%
-
Tax Rate 6.96% 15.72% 11.41% 19.34% 20.00% 23.78% 25.29% -
Total Cost 7,255,079 7,610,274 7,145,718 5,975,520 6,248,633 5,974,489 4,939,908 29.11%
-
Net Worth 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 37.40%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 37.40%
NOSH 5,744,788 5,662,243 5,994,352 6,004,359 5,005,687 5,002,521 5,004,197 9.61%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 13.41% 12.12% 13.13% 7.93% 9.60% 9.57% 9.83% -
ROE 11.13% 10.76% 10.51% 4.05% 8.25% 8.61% 7.21% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 145.85 152.93 137.23 108.09 138.09 132.06 109.48 21.00%
EPS 18.92 17.65 16.82 6.24 10.48 10.68 8.72 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.64 1.60 1.54 1.27 1.24 1.2101 25.35%
Adjusted Per Share Value based on latest NOSH - 6,004,359
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 45.46 46.98 44.63 35.21 37.50 35.84 29.72 32.65%
EPS 5.90 5.42 5.47 2.03 2.85 2.90 2.37 83.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5299 0.5038 0.5204 0.5017 0.3449 0.3366 0.3285 37.42%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.39 4.00 3.86 3.18 2.92 2.51 2.45 -
P/RPS 3.01 2.62 2.81 2.94 2.11 1.90 2.24 21.70%
P/EPS 23.20 22.66 22.95 50.96 27.86 23.50 28.10 -11.96%
EY 4.31 4.41 4.36 1.96 3.59 4.25 3.56 13.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.44 2.41 2.06 2.30 2.02 2.02 17.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 -
Price 4.30 4.38 3.69 4.09 3.04 2.80 2.36 -
P/RPS 2.95 2.86 2.69 3.78 2.20 2.12 2.16 23.02%
P/EPS 22.73 24.81 21.94 65.54 29.01 26.22 27.06 -10.94%
EY 4.40 4.03 4.56 1.53 3.45 3.81 3.69 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.67 2.31 2.66 2.39 2.26 1.95 18.90%

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