[SAPCRES] QoQ Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
21-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 335.77%
YoY- 81.43%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 2,261,905 2,217,076 2,088,410 1,894,876 1,766,118 1,763,808 1,498,670 31.47%
PBT 171,393 141,840 113,454 94,088 41,123 28,450 81,866 63.43%
Tax -20,365 -15,750 -14,878 -7,688 -8,054 -12,085 -10,884 51.67%
NP 151,028 126,089 98,576 86,400 33,069 16,365 70,982 65.19%
-
NP to SH 78,264 59,982 43,316 41,788 -17,724 -33,425 27,326 101.29%
-
Tax Rate 11.88% 11.10% 13.11% 8.17% 19.59% 42.48% 13.29% -
Total Cost 2,110,877 2,090,986 1,989,834 1,808,476 1,733,049 1,747,442 1,427,688 29.69%
-
Net Worth 711,439 699,333 687,225 499,237 434,238 451,773 496,836 26.95%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 20,924 - - - 17,724 - - -
Div Payout % 26.74% - - - 0.00% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 711,439 699,333 687,225 499,237 434,238 451,773 496,836 26.95%
NOSH 1,046,235 1,043,781 1,041,250 924,513 886,200 885,830 887,207 11.58%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 6.68% 5.69% 4.72% 4.56% 1.87% 0.93% 4.74% -
ROE 11.00% 8.58% 6.30% 8.37% -4.08% -7.40% 5.50% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 216.19 212.41 200.57 204.96 199.29 199.11 168.92 17.82%
EPS 7.48 5.75 4.16 4.52 -2.00 -3.77 3.08 80.38%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.68 0.67 0.66 0.54 0.49 0.51 0.56 13.77%
Adjusted Per Share Value based on latest NOSH - 924,513
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 177.07 173.56 163.49 148.34 138.26 138.08 117.32 31.47%
EPS 6.13 4.70 3.39 3.27 -1.39 -2.62 2.14 101.30%
DPS 1.64 0.00 0.00 0.00 1.39 0.00 0.00 -
NAPS 0.557 0.5475 0.538 0.3908 0.3399 0.3537 0.3889 26.97%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 1.50 1.84 2.54 1.37 0.72 0.69 0.79 -
P/RPS 0.69 0.87 1.27 0.67 0.36 0.35 0.47 29.08%
P/EPS 20.05 32.02 61.06 30.31 -36.00 -18.29 25.65 -15.10%
EY 4.99 3.12 1.64 3.30 -2.78 -5.47 3.90 17.80%
DY 1.33 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 2.21 2.75 3.85 2.54 1.47 1.35 1.41 34.82%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 26/03/08 13/12/07 20/09/07 21/06/07 27/03/07 15/12/06 27/09/06 -
Price 1.12 1.56 1.89 1.94 0.83 0.69 0.77 -
P/RPS 0.52 0.73 0.94 0.95 0.42 0.35 0.46 8.49%
P/EPS 14.97 27.15 45.43 42.92 -41.50 -18.29 25.00 -28.89%
EY 6.68 3.68 2.20 2.33 -2.41 -5.47 4.00 40.62%
DY 1.79 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 1.65 2.33 2.86 3.59 1.69 1.35 1.38 12.61%

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