[SAPNRG] QoQ Annualized Quarter Result on 31-Jan-2013 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -1.81%
YoY- 86.21%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 8,659,420 8,225,806 6,490,088 6,912,414 6,606,484 5,478,678 2,727,308 115.57%
PBT 1,244,777 1,219,260 637,964 829,750 829,202 721,174 338,296 137.77%
Tax -195,632 -139,172 -123,396 -165,969 -197,208 -182,404 -96,496 59.97%
NP 1,049,145 1,080,088 514,568 663,781 631,994 538,770 241,800 165.31%
-
NP to SH 999,574 1,008,250 374,672 524,596 534,269 436,366 166,628 229.07%
-
Tax Rate 15.72% 11.41% 19.34% 20.00% 23.78% 25.29% 28.52% -
Total Cost 7,610,274 7,145,718 5,975,520 6,248,633 5,974,489 4,939,908 2,485,508 110.42%
-
Net Worth 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 0 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 0 -
NOSH 5,662,243 5,994,352 6,004,359 5,005,687 5,002,521 5,004,197 1,277,158 169.14%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 12.12% 13.13% 7.93% 9.60% 9.57% 9.83% 8.87% -
ROE 10.76% 10.51% 4.05% 8.25% 8.61% 7.21% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 152.93 137.23 108.09 138.09 132.06 109.48 213.54 -19.90%
EPS 17.65 16.82 6.24 10.48 10.68 8.72 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.54 1.27 1.24 1.2101 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,995,685
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 46.98 44.63 35.21 37.50 35.84 29.72 14.80 115.53%
EPS 5.42 5.47 2.03 2.85 2.90 2.37 0.90 229.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5038 0.5204 0.5017 0.3449 0.3366 0.3285 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 - -
Price 4.00 3.86 3.18 2.92 2.51 2.45 0.00 -
P/RPS 2.62 2.81 2.94 2.11 1.90 2.24 0.00 -
P/EPS 22.66 22.95 50.96 27.86 23.50 28.10 0.00 -
EY 4.41 4.36 1.96 3.59 4.25 3.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.41 2.06 2.30 2.02 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 - -
Price 4.38 3.69 4.09 3.04 2.80 2.36 0.00 -
P/RPS 2.86 2.69 3.78 2.20 2.12 2.16 0.00 -
P/EPS 24.81 21.94 65.54 29.01 26.22 27.06 0.00 -
EY 4.03 4.56 1.53 3.45 3.81 3.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.31 2.66 2.39 2.26 1.95 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