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

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
30-Apr-2012 [#1]
Profit Trend
QoQ- -85.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG'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 6,912,414 4,954,863 2,739,339 681,827 2,556,402 1,995,968 1,250,211 211.06%
PBT 829,750 621,902 360,587 84,574 519,534 397,195 260,795 115.56%
Tax -165,969 -147,906 -91,202 -24,124 -73,488 -57,395 -40,483 155.06%
NP 663,781 473,996 269,385 60,450 446,046 339,800 220,312 107.90%
-
NP to SH 524,596 400,702 218,183 41,657 281,727 233,712 150,577 128.94%
-
Tax Rate 20.00% 23.78% 25.29% 28.52% 14.14% 14.45% 15.52% -
Total Cost 6,248,633 4,480,867 2,469,954 621,377 2,110,356 1,656,168 1,029,899 230.84%
-
Net Worth 6,357,222 6,203,126 6,055,579 0 0 0 0 -
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 6,357,222 6,203,126 6,055,579 0 0 0 0 -
NOSH 5,005,687 5,002,521 5,004,197 1,277,158 1,277,158 1,277,158 1,277,158 147.56%
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 9.60% 9.57% 9.83% 8.87% 17.45% 17.02% 17.62% -
ROE 8.25% 6.46% 3.60% 0.00% 0.00% 0.00% 0.00% -
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 138.09 99.05 54.74 53.39 200.16 156.28 97.89 25.65%
EPS 10.48 8.01 4.36 0.00 0.00 0.00 11.79 -7.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 1.2101 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,276,215
31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 CAGR
RPS 37.62 26.96 14.91 3.71 13.91 10.86 6.80 211.18%
EPS 2.85 2.18 1.19 0.23 1.53 1.27 0.82 128.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.3376 0.3295 0.00 0.00 0.00 0.00 -
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 - - - - -
Price 2.92 2.51 2.45 0.00 0.00 0.00 0.00 -
P/RPS 2.11 2.53 4.48 0.00 0.00 0.00 0.00 -
P/EPS 27.86 31.34 56.19 0.00 0.00 0.00 0.00 -
EY 3.59 3.19 1.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.02 2.02 0.00 0.00 0.00 0.00 -
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 21/03/13 10/12/12 24/09/12 - - - - -
Price 3.04 2.80 2.36 0.00 0.00 0.00 0.00 -
P/RPS 2.20 2.83 4.31 0.00 0.00 0.00 0.00 -
P/EPS 29.01 34.96 54.13 0.00 0.00 0.00 0.00 -
EY 3.45 2.86 1.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.26 1.95 0.00 0.00 0.00 0.00 -

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