[SAPIND] QoQ Annualized Quarter Result on 31-Jul-2007 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 512.43%
YoY- 807.84%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 208,572 145,357 135,857 131,754 134,408 165,941 173,392 13.11%
PBT 13,812 9,123 5,560 5,510 956 -67,870 -2,000 -
Tax -2,224 -4,002 -976 -826 -828 -2,170 -2,684 -11.78%
NP 11,588 5,121 4,584 4,684 128 -70,040 -4,684 -
-
NP to SH 11,588 5,136 4,474 4,630 756 -57,908 -3,153 -
-
Tax Rate 16.10% 43.87% 17.55% 14.99% 86.61% - - -
Total Cost 196,984 140,236 131,273 127,070 134,280 235,981 178,076 6.96%
-
Net Worth 62,598 59,652 58,112 56,783 50,157 54,583 112,055 -32.19%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - 2,182 - - - - - -
Div Payout % - 42.49% - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 62,598 59,652 58,112 56,783 50,157 54,583 112,055 -32.19%
NOSH 72,788 72,746 72,640 72,798 72,692 72,778 72,763 0.02%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 5.56% 3.52% 3.37% 3.56% 0.10% -42.21% -2.70% -
ROE 18.51% 8.61% 7.70% 8.15% 1.51% -106.09% -2.81% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 286.54 199.81 187.03 180.98 184.90 228.01 238.30 13.08%
EPS 15.92 7.06 6.16 6.36 1.04 -79.57 -4.33 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.82 0.80 0.78 0.69 0.75 1.54 -32.21%
Adjusted Per Share Value based on latest NOSH - 72,876
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 286.59 199.73 186.68 181.04 184.69 228.02 238.25 13.11%
EPS 15.92 7.06 6.15 6.36 1.04 -79.57 -4.33 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8602 0.8197 0.7985 0.7802 0.6892 0.75 1.5397 -32.19%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.50 0.35 0.49 0.67 0.55 0.58 0.58 -
P/RPS 0.17 0.18 0.26 0.37 0.30 0.25 0.24 -20.55%
P/EPS 3.14 4.96 7.95 10.53 52.88 -0.73 -13.38 -
EY 31.84 20.17 12.57 9.49 1.89 -137.19 -7.47 -
DY 0.00 8.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.43 0.61 0.86 0.80 0.77 0.38 32.59%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 27/03/08 19/12/07 25/09/07 25/05/07 30/03/07 20/12/06 -
Price 0.48 0.45 0.43 0.46 0.47 0.56 0.57 -
P/RPS 0.17 0.23 0.23 0.25 0.25 0.25 0.24 -20.55%
P/EPS 3.02 6.37 6.98 7.23 45.19 -0.70 -13.15 -
EY 33.17 15.69 14.33 13.83 2.21 -142.08 -7.60 -
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.59 0.68 0.75 0.37 31.85%

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