[SAPCRES] QoQ Annualized Quarter Result on 31-Jan-2006 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- -1.86%
YoY- -1.19%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 1,763,808 1,498,670 1,520,652 1,793,739 1,865,889 1,710,536 1,459,756 13.40%
PBT 28,450 81,866 65,272 109,591 118,172 129,968 118,800 -61.33%
Tax -12,085 -10,884 -7,684 -2,233 -10,382 -12,616 -38,160 -53.44%
NP 16,365 70,982 57,588 107,358 107,789 117,352 80,640 -65.36%
-
NP to SH -33,425 27,326 23,032 73,995 75,397 82,534 80,640 -
-
Tax Rate 42.48% 13.29% 11.77% 2.04% 8.79% 9.71% 32.12% -
Total Cost 1,747,442 1,427,688 1,463,064 1,686,381 1,758,100 1,593,184 1,379,116 17.04%
-
Net Worth 451,773 496,836 487,215 475,167 325,392 316,761 299,318 31.48%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - 26,398 - - - -
Div Payout % - - - 35.68% - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 451,773 496,836 487,215 475,167 325,392 316,761 299,318 31.48%
NOSH 885,830 887,207 885,846 879,940 879,440 879,893 880,349 0.41%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 0.93% 4.74% 3.79% 5.99% 5.78% 6.86% 5.52% -
ROE -7.40% 5.50% 4.73% 15.57% 23.17% 26.06% 26.94% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 199.11 168.92 171.66 203.85 212.17 194.40 165.82 12.93%
EPS -3.77 3.08 2.60 8.41 8.57 9.38 9.16 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.51 0.56 0.55 0.54 0.37 0.36 0.34 30.94%
Adjusted Per Share Value based on latest NOSH - 881,614
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 138.08 117.32 119.04 140.42 146.07 133.91 114.28 13.40%
EPS -2.62 2.14 1.80 5.79 5.90 6.46 6.31 -
DPS 0.00 0.00 0.00 2.07 0.00 0.00 0.00 -
NAPS 0.3537 0.3889 0.3814 0.372 0.2547 0.248 0.2343 31.49%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.69 0.79 0.87 0.81 0.85 1.07 1.04 -
P/RPS 0.35 0.47 0.51 0.40 0.40 0.55 0.63 -32.34%
P/EPS -18.29 25.65 33.46 9.63 9.91 11.41 11.35 -
EY -5.47 3.90 2.99 10.38 10.09 8.77 8.81 -
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 1.35 1.41 1.58 1.50 2.30 2.97 3.06 -41.96%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 15/12/06 27/09/06 22/06/06 28/03/06 13/12/05 19/09/05 23/06/05 -
Price 0.69 0.77 0.84 0.75 0.63 0.99 1.01 -
P/RPS 0.35 0.46 0.49 0.37 0.30 0.51 0.61 -30.88%
P/EPS -18.29 25.00 32.31 8.92 7.35 10.55 11.03 -
EY -5.47 4.00 3.10 11.21 13.61 9.47 9.07 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.38 1.53 1.39 1.70 2.75 2.97 -40.79%

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