[SAPIND] QoQ Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -27.49%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 143,873 140,182 130,774 116,568 96,521 102,309 104,288 23.80%
PBT 15,182 4,036 5,746 2,136 654 4,808 5,694 91.71%
Tax -7,031 -1,601 -1,530 -1,532 179 174 -572 428.58%
NP 8,151 2,434 4,216 604 833 4,982 5,122 36.11%
-
NP to SH 8,151 2,434 4,216 604 833 4,982 5,122 36.11%
-
Tax Rate 46.31% 39.67% 26.63% 71.72% -27.37% -3.62% 10.05% -
Total Cost 135,722 137,748 126,558 115,964 95,688 97,326 99,166 23.15%
-
Net Worth 100,530 86,426 88,860 86,004 86,974 91,227 90,928 6.88%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 5,188 - - - - - - -
Div Payout % 63.66% - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 100,530 86,426 88,860 86,004 86,974 91,227 90,928 6.88%
NOSH 64,858 64,982 64,861 65,652 63,951 41,847 41,710 34.04%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.67% 1.74% 3.22% 0.52% 0.86% 4.87% 4.91% -
ROE 8.11% 2.82% 4.74% 0.70% 0.96% 5.46% 5.63% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 221.83 215.72 201.62 177.55 150.93 244.48 250.03 -7.63%
EPS 12.56 3.75 6.50 0.92 1.31 11.91 12.28 1.50%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.33 1.37 1.31 1.36 2.18 2.18 -20.25%
Adjusted Per Share Value based on latest NOSH - 65,652
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 197.64 192.57 179.64 160.13 132.59 140.54 143.26 23.80%
EPS 11.20 3.34 5.79 0.83 1.14 6.84 7.04 36.08%
DPS 7.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.381 1.1872 1.2207 1.1814 1.1948 1.2532 1.2491 6.88%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.68 0.86 0.92 1.10 1.24 2.01 1.72 -
P/RPS 0.31 0.40 0.46 0.62 0.82 0.82 0.69 -41.19%
P/EPS 5.41 22.95 14.15 119.57 95.20 16.88 14.01 -46.81%
EY 18.48 4.36 7.07 0.84 1.05 5.92 7.14 87.96%
DY 11.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.65 0.67 0.84 0.91 0.92 0.79 -32.18%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 16/12/03 30/09/03 -
Price 0.54 0.75 0.88 0.94 1.22 1.25 1.74 -
P/RPS 0.24 0.35 0.44 0.53 0.81 0.51 0.70 -50.85%
P/EPS 4.30 20.02 13.54 102.17 93.66 10.50 14.17 -54.67%
EY 23.27 5.00 7.39 0.98 1.07 9.53 7.06 120.67%
DY 14.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.56 0.64 0.72 0.90 0.57 0.80 -42.22%

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