[SAPCRES] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 7.68%
YoY- 93.18%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 1,793,739 1,865,889 1,710,536 1,459,756 1,034,789 1,044,257 830,398 66.86%
PBT 109,591 118,172 129,968 118,800 72,451 85,462 85,788 17.68%
Tax -2,233 -10,382 -12,616 -38,160 2,435 -24,845 -24,602 -79.71%
NP 107,358 107,789 117,352 80,640 74,886 60,617 61,186 45.32%
-
NP to SH 73,995 75,397 82,534 80,640 74,886 60,617 61,186 13.47%
-
Tax Rate 2.04% 8.79% 9.71% 32.12% -3.36% 29.07% 28.68% -
Total Cost 1,686,381 1,758,100 1,593,184 1,379,116 959,903 983,640 769,212 68.52%
-
Net Worth 475,167 325,392 316,761 299,318 284,377 256,853 244,406 55.58%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 26,398 - - - - - - -
Div Payout % 35.68% - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 475,167 325,392 316,761 299,318 284,377 256,853 244,406 55.58%
NOSH 879,940 879,440 879,893 880,349 861,749 856,177 842,782 2.91%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.99% 5.78% 6.86% 5.52% 7.24% 5.80% 7.37% -
ROE 15.57% 23.17% 26.06% 26.94% 26.33% 23.60% 25.03% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 203.85 212.17 194.40 165.82 120.08 121.97 98.53 62.15%
EPS 8.41 8.57 9.38 9.16 8.69 7.08 7.26 10.26%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.37 0.36 0.34 0.33 0.30 0.29 51.18%
Adjusted Per Share Value based on latest NOSH - 880,349
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 140.42 146.07 133.91 114.28 81.01 81.75 65.01 66.86%
EPS 5.79 5.90 6.46 6.31 5.86 4.75 4.79 13.43%
DPS 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.2547 0.248 0.2343 0.2226 0.2011 0.1913 55.60%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.81 0.85 1.07 1.04 1.06 1.19 1.17 -
P/RPS 0.40 0.40 0.55 0.63 0.88 0.98 1.19 -51.55%
P/EPS 9.63 9.91 11.41 11.35 12.20 16.81 16.12 -29.00%
EY 10.38 10.09 8.77 8.81 8.20 5.95 6.21 40.71%
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.30 2.97 3.06 3.21 3.97 4.03 -48.16%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 22/09/04 -
Price 0.75 0.63 0.99 1.01 1.08 1.37 1.02 -
P/RPS 0.37 0.30 0.51 0.61 0.90 1.12 1.04 -49.69%
P/EPS 8.92 7.35 10.55 11.03 12.43 19.35 14.05 -26.07%
EY 11.21 13.61 9.47 9.07 8.05 5.17 7.12 35.22%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.70 2.75 2.97 3.27 4.57 3.52 -46.08%

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