[SAPNRG] QoQ Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- -9.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 6,606,484 5,478,678 2,727,308 2,556,402 2,661,290 2,500,422 116.90%
PBT 829,202 721,174 338,296 519,534 529,593 521,590 44.69%
Tax -197,208 -182,404 -96,496 -73,488 -76,526 -80,966 103.28%
NP 631,994 538,770 241,800 446,046 453,066 440,624 33.30%
-
NP to SH 534,269 436,366 166,628 281,727 311,616 301,154 57.91%
-
Tax Rate 23.78% 25.29% 28.52% 14.14% 14.45% 15.52% -
Total Cost 5,974,489 4,939,908 2,485,508 2,110,356 2,208,224 2,059,798 133.65%
-
Net Worth 6,203,126 6,055,579 0 0 0 0 -
Dividend
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 6,203,126 6,055,579 0 0 0 0 -
NOSH 5,002,521 5,004,197 1,277,158 1,277,158 1,277,158 1,277,158 196.85%
Ratio Analysis
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 9.57% 9.83% 8.87% 17.45% 17.02% 17.62% -
ROE 8.61% 7.21% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 132.06 109.48 213.54 200.16 208.38 195.78 -26.93%
EPS 10.68 8.72 0.00 0.00 0.00 23.58 -46.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.2101 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,276,215
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 35.84 29.72 14.80 13.87 14.44 13.57 116.84%
EPS 2.90 2.37 0.90 1.53 1.69 1.63 58.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3366 0.3285 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/10/12 31/07/12 - - - - -
Price 2.51 2.45 0.00 0.00 0.00 0.00 -
P/RPS 1.90 2.24 0.00 0.00 0.00 0.00 -
P/EPS 23.50 28.10 0.00 0.00 0.00 0.00 -
EY 4.25 3.56 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.02 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 10/12/12 24/09/12 - - - - -
Price 2.80 2.36 0.00 0.00 0.00 0.00 -
P/RPS 2.12 2.16 0.00 0.00 0.00 0.00 -
P/EPS 26.22 27.06 0.00 0.00 0.00 0.00 -
EY 3.81 3.69 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.95 0.00 0.00 0.00 0.00 -

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