[SAPRES] QoQ Cumulative Quarter Result on 30-Apr-2012 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -40.68%
YoY- -99.04%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Revenue 28,203 19,208 10,968 5,478 10,968 15,122 9,970 99.38%
PBT 33,117 -1,665 2,114 1,254 2,114 137,061 138,330 -61.27%
Tax 184 -100 0 0 0 -598 -598 -
NP 33,301 -1,765 2,114 1,254 2,114 136,463 137,732 -61.02%
-
NP to SH 33,301 -1,765 2,114 1,254 2,114 136,463 137,732 -61.02%
-
Tax Rate -0.56% - 0.00% 0.00% 0.00% 0.44% 0.43% -
Total Cost -5,098 20,973 8,854 4,224 8,854 -121,341 -127,762 -88.20%
-
Net Worth 351,719 316,891 321,079 321,079 353,190 314,109 315,502 7.47%
Dividend
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Net Worth 351,719 316,891 321,079 321,079 353,190 314,109 315,502 7.47%
NOSH 139,571 139,600 139,600 139,600 139,601 139,604 139,602 -0.01%
Ratio Analysis
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
NP Margin 118.08% -9.19% 19.27% 22.89% 19.27% 902.41% 1,381.46% -
ROE 9.47% -0.56% 0.66% 0.39% 0.60% 43.44% 43.65% -
Per Share
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 20.21 13.76 7.86 3.92 7.86 10.83 7.14 99.46%
EPS 23.85 -1.26 1.51 0.90 1.51 97.75 98.66 -61.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.27 2.30 2.30 2.53 2.25 2.26 7.49%
Adjusted Per Share Value based on latest NOSH - 139,600
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 10.88 7.41 4.23 2.11 4.23 5.83 3.85 99.25%
EPS 12.84 -0.68 0.82 0.48 0.82 52.64 53.13 -61.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3566 1.2223 1.2385 1.2385 1.3623 1.2116 1.2169 7.47%
Price Multiplier on Financial Quarter End Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 -
Price 0.66 0.75 0.82 0.88 0.92 0.94 1.03 -
P/RPS 3.27 5.45 10.44 22.43 11.71 8.68 14.42 -62.64%
P/EPS 2.77 -59.32 54.15 97.96 60.75 0.96 1.04 91.57%
EY 36.15 -1.69 1.85 1.02 1.65 103.99 95.79 -47.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.36 0.38 0.36 0.42 0.46 -31.52%
Price Multiplier on Announcement Date
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
Date 29/03/13 22/11/12 27/09/12 28/06/12 26/03/12 29/11/11 15/09/11 -
Price 0.67 0.73 0.78 0.88 0.98 0.90 0.82 -
P/RPS 3.32 5.31 9.93 22.43 12.47 8.31 11.48 -56.10%
P/EPS 2.81 -57.74 51.51 97.96 64.72 0.92 0.83 124.63%
EY 35.61 -1.73 1.94 1.02 1.55 108.61 120.32 -55.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.34 0.38 0.39 0.40 0.36 -17.37%

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