[SAPIND] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 13.32%
YoY- -61.44%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 116,568 96,521 102,309 104,288 103,976 119,285 121,570 -2.76%
PBT 2,136 654 4,808 5,694 5,120 12,943 13,588 -70.90%
Tax -1,532 179 174 -572 -600 -1,914 -3,174 -38.49%
NP 604 833 4,982 5,122 4,520 11,029 10,413 -85.04%
-
NP to SH 604 833 4,982 5,122 4,520 11,029 10,413 -85.04%
-
Tax Rate 71.72% -27.37% -3.62% 10.05% 11.72% 14.79% 23.36% -
Total Cost 115,964 95,688 97,326 99,166 99,456 108,256 111,157 2.86%
-
Net Worth 86,004 86,974 91,227 90,928 91,317 89,374 86,184 -0.13%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - 2,059 - -
Div Payout % - - - - - 18.67% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 86,004 86,974 91,227 90,928 91,317 89,374 86,184 -0.13%
NOSH 65,652 63,951 41,847 41,710 41,697 41,186 41,040 36.82%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 0.52% 0.86% 4.87% 4.91% 4.35% 9.25% 8.57% -
ROE 0.70% 0.96% 5.46% 5.63% 4.95% 12.34% 12.08% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 177.55 150.93 244.48 250.03 249.36 289.62 296.22 -28.93%
EPS 0.92 1.31 11.91 12.28 10.84 17.68 25.37 -89.06%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.31 1.36 2.18 2.18 2.19 2.17 2.10 -27.01%
Adjusted Per Share Value based on latest NOSH - 41,720
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 160.17 132.63 140.58 143.30 142.87 163.91 167.05 -2.76%
EPS 0.83 1.14 6.85 7.04 6.21 15.15 14.31 -85.04%
DPS 0.00 0.00 0.00 0.00 0.00 2.83 0.00 -
NAPS 1.1818 1.1951 1.2535 1.2494 1.2548 1.2281 1.1842 -0.13%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.10 1.24 2.01 1.72 1.31 1.40 1.40 -
P/RPS 0.62 0.82 0.82 0.69 0.53 0.48 0.47 20.30%
P/EPS 119.57 95.20 16.88 14.01 12.08 5.23 5.52 678.51%
EY 0.84 1.05 5.92 7.14 8.27 19.13 18.12 -87.11%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.84 0.91 0.92 0.79 0.60 0.65 0.67 16.28%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 21/06/04 30/03/04 16/12/03 30/09/03 27/06/03 27/03/03 29/11/02 -
Price 0.94 1.22 1.25 1.74 1.61 1.33 1.43 -
P/RPS 0.53 0.81 0.51 0.70 0.65 0.46 0.48 6.83%
P/EPS 102.17 93.66 10.50 14.17 14.85 4.97 5.64 590.97%
EY 0.98 1.07 9.53 7.06 6.73 20.13 17.74 -85.52%
DY 0.00 0.00 0.00 0.00 0.00 3.76 0.00 -
P/NAPS 0.72 0.90 0.57 0.80 0.74 0.61 0.68 3.88%

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