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

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 126.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES'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 30/09/03 CAGR
Revenue 1,034,789 1,044,257 830,398 559,248 633,927 0 625,056 45.68%
PBT 72,451 85,462 85,788 48,028 -167,063 0 -1,602 -
Tax 2,435 -24,845 -24,602 -6,284 10,406 0 -10,968 -
NP 74,886 60,617 61,186 41,744 -156,657 0 -12,570 -
-
NP to SH 74,886 60,617 61,186 41,744 -156,657 0 -12,570 -
-
Tax Rate -3.36% 29.07% 28.68% 13.08% - - - -
Total Cost 959,903 983,640 769,212 517,504 790,584 0 637,626 35.70%
-
Net Worth 284,377 256,853 244,406 177,482 73,505 0 219,026 21.51%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Net Worth 284,377 256,853 244,406 177,482 73,505 0 219,026 21.51%
NOSH 861,749 856,177 842,782 709,931 75,778 75,787 75,787 513.84%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
NP Margin 7.24% 5.80% 7.37% 7.46% -24.71% 0.00% -2.01% -
ROE 26.33% 23.60% 25.03% 23.52% -213.12% 0.00% -5.74% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
RPS 120.08 121.97 98.53 78.77 836.55 0.00 824.75 -76.26%
EPS 8.69 7.08 7.26 5.88 -206.73 0.00 -16.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.30 0.29 0.25 0.97 0.00 2.89 -80.20%
Adjusted Per Share Value based on latest NOSH - 709,931
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
RPS 81.01 81.75 65.01 43.78 49.63 0.00 48.93 45.69%
EPS 5.86 4.75 4.79 3.27 -12.26 0.00 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2226 0.2011 0.1913 0.1389 0.0575 0.00 0.1715 21.48%
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 30/09/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 30/09/03 -
Price 1.06 1.19 1.17 1.31 7.60 14.00 12.70 -
P/RPS 0.88 0.98 1.19 1.66 0.00 0.00 1.54 -34.14%
P/EPS 12.20 16.81 16.12 22.28 0.00 0.00 -76.57 -
EY 8.20 5.95 6.21 4.49 0.00 0.00 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.97 4.03 5.24 7.92 0.00 4.39 -20.83%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Date 24/03/05 02/12/04 22/09/04 23/06/04 24/03/04 - 14/11/03 -
Price 1.08 1.37 1.02 1.04 7.10 0.00 16.20 -
P/RPS 0.90 1.12 1.04 1.32 0.00 0.00 1.96 -44.06%
P/EPS 12.43 19.35 14.05 17.69 0.00 0.00 -97.67 -
EY 8.05 5.17 7.12 5.65 0.00 0.00 -1.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 4.57 3.52 4.16 7.40 0.00 5.61 -33.16%

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