[SAPNRG] QoQ Cumulative Quarter Result on 31-Jan-2013 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 30.92%
YoY- 86.21%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 6,494,565 4,112,903 1,622,522 6,912,414 4,954,863 2,739,339 681,827 347.50%
PBT 933,583 609,630 159,491 829,750 621,902 360,587 84,574 393.60%
Tax -146,724 -69,586 -30,849 -165,969 -147,906 -91,202 -24,124 232.10%
NP 786,859 540,044 128,642 663,781 473,996 269,385 60,450 450.77%
-
NP to SH 749,681 504,125 93,668 524,596 400,702 218,183 41,657 583.13%
-
Tax Rate 15.72% 11.41% 19.34% 20.00% 23.78% 25.29% 28.52% -
Total Cost 5,707,706 3,572,859 1,493,880 6,248,633 4,480,867 2,469,954 621,377 336.83%
-
Net Worth 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 0 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 0 -
NOSH 5,662,243 5,994,352 6,004,359 5,005,687 5,002,521 5,004,197 1,277,158 169.14%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 12.12% 13.13% 7.93% 9.60% 9.57% 9.83% 8.87% -
ROE 8.07% 5.26% 1.01% 8.25% 6.46% 3.60% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 114.70 68.61 27.02 138.09 99.05 54.74 53.39 66.26%
EPS 13.24 8.41 1.56 10.48 8.01 4.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.54 1.27 1.24 1.2101 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,995,685
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 35.34 22.38 8.83 37.62 26.96 14.91 3.71 347.51%
EPS 4.08 2.74 0.51 2.85 2.18 1.19 0.23 576.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5053 0.5219 0.5032 0.346 0.3376 0.3295 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 - -
Price 4.00 3.86 3.18 2.92 2.51 2.45 0.00 -
P/RPS 3.49 5.63 11.77 2.11 2.53 4.48 0.00 -
P/EPS 30.21 45.90 203.85 27.86 31.34 56.19 0.00 -
EY 3.31 2.18 0.49 3.59 3.19 1.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.41 2.06 2.30 2.02 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 - -
Price 4.38 3.69 4.09 3.04 2.80 2.36 0.00 -
P/RPS 3.82 5.38 15.14 2.20 2.83 4.31 0.00 -
P/EPS 33.08 43.88 262.18 29.01 34.96 54.13 0.00 -
EY 3.02 2.28 0.38 3.45 2.86 1.85 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.31 2.66 2.39 2.26 1.95 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