[SAPCRES] QoQ Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
15-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -222.32%
YoY- -144.33%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 2,088,410 1,894,876 1,766,118 1,763,808 1,498,670 1,520,652 1,793,739 10.70%
PBT 113,454 94,088 41,123 28,450 81,866 65,272 109,591 2.34%
Tax -14,878 -7,688 -8,054 -12,085 -10,884 -7,684 -2,233 255.31%
NP 98,576 86,400 33,069 16,365 70,982 57,588 107,358 -5.54%
-
NP to SH 43,316 41,788 -17,724 -33,425 27,326 23,032 73,995 -30.09%
-
Tax Rate 13.11% 8.17% 19.59% 42.48% 13.29% 11.77% 2.04% -
Total Cost 1,989,834 1,808,476 1,733,049 1,747,442 1,427,688 1,463,064 1,686,381 11.69%
-
Net Worth 687,225 499,237 434,238 451,773 496,836 487,215 475,167 27.97%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - - 17,724 - - - 26,398 -
Div Payout % - - 0.00% - - - 35.68% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 687,225 499,237 434,238 451,773 496,836 487,215 475,167 27.97%
NOSH 1,041,250 924,513 886,200 885,830 887,207 885,846 879,940 11.90%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.72% 4.56% 1.87% 0.93% 4.74% 3.79% 5.99% -
ROE 6.30% 8.37% -4.08% -7.40% 5.50% 4.73% 15.57% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 200.57 204.96 199.29 199.11 168.92 171.66 203.85 -1.07%
EPS 4.16 4.52 -2.00 -3.77 3.08 2.60 8.41 -37.53%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 3.00 -
NAPS 0.66 0.54 0.49 0.51 0.56 0.55 0.54 14.35%
Adjusted Per Share Value based on latest NOSH - 886,315
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 163.49 148.34 138.26 138.08 117.32 119.04 140.42 10.70%
EPS 3.39 3.27 -1.39 -2.62 2.14 1.80 5.79 -30.08%
DPS 0.00 0.00 1.39 0.00 0.00 0.00 2.07 -
NAPS 0.538 0.3908 0.3399 0.3537 0.3889 0.3814 0.372 27.97%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 -
Price 2.54 1.37 0.72 0.69 0.79 0.87 0.81 -
P/RPS 1.27 0.67 0.36 0.35 0.47 0.51 0.40 116.47%
P/EPS 61.06 30.31 -36.00 -18.29 25.65 33.46 9.63 243.73%
EY 1.64 3.30 -2.78 -5.47 3.90 2.99 10.38 -70.87%
DY 0.00 0.00 2.78 0.00 0.00 0.00 3.70 -
P/NAPS 3.85 2.54 1.47 1.35 1.41 1.58 1.50 87.78%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 20/09/07 21/06/07 27/03/07 15/12/06 27/09/06 22/06/06 28/03/06 -
Price 1.89 1.94 0.83 0.69 0.77 0.84 0.75 -
P/RPS 0.94 0.95 0.42 0.35 0.46 0.49 0.37 86.50%
P/EPS 45.43 42.92 -41.50 -18.29 25.00 32.31 8.92 196.90%
EY 2.20 2.33 -2.41 -5.47 4.00 3.10 11.21 -66.32%
DY 0.00 0.00 2.41 0.00 0.00 0.00 4.00 -
P/NAPS 2.86 3.59 1.69 1.35 1.38 1.53 1.39 61.98%

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