[SAPNRG] QoQ Cumulative Quarter Result on 30-Apr-2013 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
28-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
30-Apr-2013 [#1]
Profit Trend
QoQ- -82.14%
YoY- 124.86%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Revenue 8,378,776 6,494,565 4,112,903 1,622,522 6,912,414 4,954,863 2,739,339 110.28%
PBT 1,207,757 933,583 609,630 159,491 829,750 621,902 360,587 123.36%
Tax -84,060 -146,724 -69,586 -30,849 -165,969 -147,906 -91,202 -5.27%
NP 1,123,697 786,859 540,044 128,642 663,781 473,996 269,385 158.45%
-
NP to SH 1,086,914 749,681 504,125 93,668 524,596 400,702 218,183 190.83%
-
Tax Rate 6.96% 15.72% 11.41% 19.34% 20.00% 23.78% 25.29% -
Total Cost 7,255,079 5,707,706 3,572,859 1,493,880 6,248,633 4,480,867 2,469,954 104.69%
-
Net Worth 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 37.40%
Dividend
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Net Worth 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 37.40%
NOSH 5,744,788 5,662,243 5,994,352 6,004,359 5,005,687 5,002,521 5,004,197 9.61%
Ratio Analysis
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
NP Margin 13.41% 12.12% 13.13% 7.93% 9.60% 9.57% 9.83% -
ROE 11.13% 8.07% 5.26% 1.01% 8.25% 6.46% 3.60% -
Per Share
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 145.85 114.70 68.61 27.02 138.09 99.05 54.74 91.84%
EPS 18.92 13.24 8.41 1.56 10.48 8.01 4.36 165.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.70 1.64 1.60 1.54 1.27 1.24 1.2101 25.35%
Adjusted Per Share Value based on latest NOSH - 6,004,359
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
RPS 45.46 35.24 22.31 8.80 37.50 26.88 14.86 110.30%
EPS 5.90 4.07 2.74 0.51 2.85 2.17 1.18 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5299 0.5038 0.5204 0.5017 0.3449 0.3366 0.3285 37.42%
Price Multiplier on Financial Quarter End Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 -
Price 4.39 4.00 3.86 3.18 2.92 2.51 2.45 -
P/RPS 3.01 3.49 5.63 11.77 2.11 2.53 4.48 -23.23%
P/EPS 23.20 30.21 45.90 203.85 27.86 31.34 56.19 -44.46%
EY 4.31 3.31 2.18 0.49 3.59 3.19 1.78 80.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.44 2.41 2.06 2.30 2.02 2.02 17.66%
Price Multiplier on Announcement Date
31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 CAGR
Date 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 -
Price 4.30 4.38 3.69 4.09 3.04 2.80 2.36 -
P/RPS 2.95 3.82 5.38 15.14 2.20 2.83 4.31 -22.28%
P/EPS 22.73 33.08 43.88 262.18 29.01 34.96 54.13 -43.83%
EY 4.40 3.02 2.28 0.38 3.45 2.86 1.85 77.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 2.67 2.31 2.66 2.39 2.26 1.95 18.90%

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