[SAPIND] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -718.3%
YoY- -139.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 131,754 134,408 165,941 173,392 187,954 205,396 162,008 -12.90%
PBT 5,510 956 -67,870 -2,000 1,368 10,324 10,426 -34.70%
Tax -826 -828 -2,170 -2,684 -2,478 -800 -358 74.87%
NP 4,684 128 -70,040 -4,684 -1,110 9,524 10,068 -40.04%
-
NP to SH 4,630 756 -57,908 -3,153 510 10,776 10,151 -40.83%
-
Tax Rate 14.99% 86.61% - - 181.14% 7.75% 3.43% -
Total Cost 127,070 134,280 235,981 178,076 189,064 195,872 151,940 -11.26%
-
Net Worth 56,783 50,157 54,583 112,055 118,151 149,990 105,876 -34.06%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - - - - - 3,505 -
Div Payout % - - - - - - 34.54% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 56,783 50,157 54,583 112,055 118,151 149,990 105,876 -34.06%
NOSH 72,798 72,692 72,778 72,763 72,933 72,810 70,116 2.54%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 3.56% 0.10% -42.21% -2.70% -0.59% 4.64% 6.21% -
ROE 8.15% 1.51% -106.09% -2.81% 0.43% 7.18% 9.59% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 180.98 184.90 228.01 238.30 257.71 282.10 231.05 -15.06%
EPS 6.36 1.04 -79.57 -4.33 0.70 14.80 14.47 -42.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.78 0.69 0.75 1.54 1.62 2.06 1.51 -35.69%
Adjusted Per Share Value based on latest NOSH - 72,847
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 180.99 184.63 227.95 238.19 258.19 282.15 222.55 -12.90%
EPS 6.36 1.04 -79.55 -4.33 0.70 14.80 13.94 -40.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.82 -
NAPS 0.78 0.689 0.7498 1.5393 1.623 2.0604 1.4544 -34.06%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.67 0.55 0.58 0.58 0.70 0.72 0.75 -
P/RPS 0.37 0.30 0.25 0.24 0.27 0.26 0.32 10.19%
P/EPS 10.53 52.88 -0.73 -13.38 100.10 4.86 5.18 60.68%
EY 9.49 1.89 -137.19 -7.47 1.00 20.56 19.30 -37.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.86 0.80 0.77 0.38 0.43 0.35 0.50 43.69%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 25/09/07 25/05/07 30/03/07 20/12/06 05/09/06 29/06/06 28/03/06 -
Price 0.46 0.47 0.56 0.57 0.65 0.77 0.70 -
P/RPS 0.25 0.25 0.25 0.24 0.25 0.27 0.30 -11.47%
P/EPS 7.23 45.19 -0.70 -13.15 92.95 5.20 4.84 30.77%
EY 13.83 2.21 -142.08 -7.60 1.08 19.22 20.68 -23.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.14 -
P/NAPS 0.59 0.68 0.75 0.37 0.40 0.37 0.46 18.10%

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