[SAPNRG] QoQ Cumulative Quarter Result on 30-Apr-2015 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
15-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -81.8%
YoY- -48.83%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 10,184,031 7,952,494 5,061,698 2,258,170 9,943,019 7,548,553 5,138,350 57.58%
PBT -712,639 595,497 397,477 336,340 1,615,962 1,576,682 1,165,701 -
Tax -78,806 -100,058 -31,982 -75,118 -182,502 -272,388 -209,462 -47.79%
NP -791,445 495,439 365,495 261,222 1,433,460 1,304,294 956,239 -
-
NP to SH -791,555 494,634 364,780 260,694 1,432,752 1,303,618 955,218 -
-
Tax Rate - 16.80% 8.05% 22.33% 11.29% 17.28% 17.97% -
Total Cost 10,975,476 7,457,055 4,696,203 1,996,948 8,509,559 6,244,259 4,182,111 89.92%
-
Net Worth 12,186,959 13,799,571 12,597,148 12,110,041 12,034,398 11,143,058 10,666,800 9.26%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div 80,649 80,646 80,597 80,534 260,445 260,603 140,825 -30.96%
Div Payout % 0.00% 16.30% 22.09% 30.89% 18.18% 19.99% 14.74% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 12,186,959 13,799,571 12,597,148 12,110,041 12,034,398 11,143,058 10,666,800 9.26%
NOSH 5,974,000 5,973,840 5,970,212 5,965,537 5,987,262 5,990,891 5,992,584 -0.20%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin -7.77% 6.23% 7.22% 11.57% 14.42% 17.28% 18.61% -
ROE -6.50% 3.58% 2.90% 2.15% 11.91% 11.70% 8.96% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 170.47 133.12 84.78 37.85 166.07 126.00 85.75 57.90%
EPS -13.25 8.28 6.11 4.37 23.93 21.76 15.94 -
DPS 1.35 1.35 1.35 1.35 4.35 4.35 2.35 -30.82%
NAPS 2.04 2.31 2.11 2.03 2.01 1.86 1.78 9.48%
Adjusted Per Share Value based on latest NOSH - 5,965,537
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 55.25 43.15 27.46 12.25 53.95 40.95 27.88 57.57%
EPS -4.29 2.68 1.98 1.41 7.77 7.07 5.18 -
DPS 0.44 0.44 0.44 0.44 1.41 1.41 0.76 -30.46%
NAPS 0.6612 0.7487 0.6835 0.657 0.6529 0.6046 0.5787 9.26%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.88 2.11 2.45 2.66 2.67 3.41 4.31 -
P/RPS 1.10 1.59 2.89 7.03 1.61 2.71 5.03 -63.60%
P/EPS -14.19 25.48 40.10 60.87 11.16 15.67 27.04 -
EY -7.05 3.92 2.49 1.64 8.96 6.38 3.70 -
DY 0.72 0.64 0.55 0.51 1.63 1.28 0.55 19.60%
P/NAPS 0.92 0.91 1.16 1.31 1.33 1.83 2.42 -47.42%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 25/03/16 22/12/15 15/09/15 15/06/15 24/03/15 09/12/14 25/09/14 -
Price 1.91 1.71 1.87 2.42 2.30 2.45 4.13 -
P/RPS 1.12 1.28 2.21 6.39 1.38 1.94 4.82 -62.10%
P/EPS -14.42 20.65 30.61 55.38 9.61 11.26 25.91 -
EY -6.94 4.84 3.27 1.81 10.40 8.88 3.86 -
DY 0.71 0.79 0.72 0.56 1.89 1.78 0.57 15.72%
P/NAPS 0.94 0.74 0.89 1.19 1.14 1.32 2.32 -45.15%

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