[SAPIND] QoQ Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 598.01%
YoY- -17.69%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 163,460 143,873 140,182 130,774 116,568 96,521 102,309 36.70%
PBT 12,928 15,182 4,036 5,746 2,136 654 4,808 93.48%
Tax -712 -7,031 -1,601 -1,530 -1,532 179 174 -
NP 12,216 8,151 2,434 4,216 604 833 4,982 81.93%
-
NP to SH 12,216 8,151 2,434 4,216 604 833 4,982 81.93%
-
Tax Rate 5.51% 46.31% 39.67% 26.63% 71.72% -27.37% -3.62% -
Total Cost 151,244 135,722 137,748 126,558 115,964 95,688 97,326 34.19%
-
Net Worth 95,315 100,530 86,426 88,860 86,004 86,974 91,227 2.96%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 5,188 - - - - - -
Div Payout % - 63.66% - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 95,315 100,530 86,426 88,860 86,004 86,974 91,227 2.96%
NOSH 64,840 64,858 64,982 64,861 65,652 63,951 41,847 33.93%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.47% 5.67% 1.74% 3.22% 0.52% 0.86% 4.87% -
ROE 12.82% 8.11% 2.82% 4.74% 0.70% 0.96% 5.46% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 252.09 221.83 215.72 201.62 177.55 150.93 244.48 2.06%
EPS 18.84 12.56 3.75 6.50 0.92 1.31 11.91 35.80%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.55 1.33 1.37 1.31 1.36 2.18 -23.12%
Adjusted Per Share Value based on latest NOSH - 64,801
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 224.61 197.69 192.62 179.69 160.17 132.63 140.58 36.70%
EPS 16.79 11.20 3.35 5.79 0.83 1.14 6.85 81.89%
DPS 0.00 7.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3097 1.3814 1.1876 1.221 1.1818 1.1951 1.2535 2.96%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.80 0.68 0.86 0.92 1.10 1.24 2.01 -
P/RPS 0.32 0.31 0.40 0.46 0.62 0.82 0.82 -46.62%
P/EPS 4.25 5.41 22.95 14.15 119.57 95.20 16.88 -60.16%
EY 23.55 18.48 4.36 7.07 0.84 1.05 5.92 151.27%
DY 0.00 11.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.44 0.65 0.67 0.84 0.91 0.92 -29.91%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 16/12/03 -
Price 0.94 0.54 0.75 0.88 0.94 1.22 1.25 -
P/RPS 0.37 0.24 0.35 0.44 0.53 0.81 0.51 -19.27%
P/EPS 4.99 4.30 20.02 13.54 102.17 93.66 10.50 -39.12%
EY 20.04 23.27 5.00 7.39 0.98 1.07 9.53 64.21%
DY 0.00 14.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.35 0.56 0.64 0.72 0.90 0.57 8.03%

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