[SAPCRES] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
02-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -0.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 1,710,536 1,459,756 1,034,789 1,044,257 830,398 559,248 633,927 93.93%
PBT 129,968 118,800 72,451 85,462 85,788 48,028 -167,063 -
Tax -12,616 -38,160 2,435 -24,845 -24,602 -6,284 10,406 -
NP 117,352 80,640 74,886 60,617 61,186 41,744 -156,657 -
-
NP to SH 82,534 80,640 74,886 60,617 61,186 41,744 -156,657 -
-
Tax Rate 9.71% 32.12% -3.36% 29.07% 28.68% 13.08% - -
Total Cost 1,593,184 1,379,116 959,903 983,640 769,212 517,504 790,584 59.61%
-
Net Worth 316,761 299,318 284,377 256,853 244,406 177,482 73,505 165.05%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 316,761 299,318 284,377 256,853 244,406 177,482 73,505 165.05%
NOSH 879,893 880,349 861,749 856,177 842,782 709,931 75,778 413.53%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 6.86% 5.52% 7.24% 5.80% 7.37% 7.46% -24.71% -
ROE 26.06% 26.94% 26.33% 23.60% 25.03% 23.52% -213.12% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 194.40 165.82 120.08 121.97 98.53 78.77 836.55 -62.23%
EPS 9.38 9.16 8.69 7.08 7.26 5.88 -206.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.33 0.30 0.29 0.25 0.97 -48.38%
Adjusted Per Share Value based on latest NOSH - 854,597
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 133.91 114.28 81.01 81.75 65.01 43.78 49.63 93.92%
EPS 6.46 6.31 5.86 4.75 4.79 3.27 -12.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.248 0.2343 0.2226 0.2011 0.1913 0.1389 0.0575 165.20%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.07 1.04 1.06 1.19 1.17 1.31 7.60 -
P/RPS 0.55 0.63 0.88 0.98 1.19 1.66 0.00 -
P/EPS 11.41 11.35 12.20 16.81 16.12 22.28 0.00 -
EY 8.77 8.81 8.20 5.95 6.21 4.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.06 3.21 3.97 4.03 5.24 7.92 -48.02%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 19/09/05 23/06/05 24/03/05 02/12/04 22/09/04 23/06/04 24/03/04 -
Price 0.99 1.01 1.08 1.37 1.02 1.04 7.10 -
P/RPS 0.51 0.61 0.90 1.12 1.04 1.32 0.00 -
P/EPS 10.55 11.03 12.43 19.35 14.05 17.69 0.00 -
EY 9.47 9.07 8.05 5.17 7.12 5.65 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.97 3.27 4.57 3.52 4.16 7.40 -48.34%

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