[SAPNRG] QoQ Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 438.2%
YoY- 131.06%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 2,443,568 8,378,776 6,494,565 4,112,903 1,622,522 6,912,414 4,954,863 -37.66%
PBT 639,014 1,207,757 933,583 609,630 159,491 829,750 621,902 1.83%
Tax -128,902 -84,060 -146,724 -69,586 -30,849 -165,969 -147,906 -8.78%
NP 510,112 1,123,697 786,859 540,044 128,642 663,781 473,996 5.03%
-
NP to SH 509,420 1,086,914 749,681 504,125 93,668 524,596 400,702 17.40%
-
Tax Rate 20.17% 6.96% 15.72% 11.41% 19.34% 20.00% 23.78% -
Total Cost 1,933,456 7,255,079 5,707,706 3,572,859 1,493,880 6,248,633 4,480,867 -42.98%
-
Net Worth 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 43.14%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 140,839 - - - - - - -
Div Payout % 27.65% - - - - - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 10,607,922 9,766,140 9,286,078 9,590,963 9,246,712 6,357,222 6,203,126 43.14%
NOSH 5,993,176 5,744,788 5,662,243 5,994,352 6,004,359 5,005,687 5,002,521 12.83%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 20.88% 13.41% 12.12% 13.13% 7.93% 9.60% 9.57% -
ROE 4.80% 11.13% 8.07% 5.26% 1.01% 8.25% 6.46% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 40.77 145.85 114.70 68.61 27.02 138.09 99.05 -44.75%
EPS 8.50 18.92 13.24 8.41 1.56 10.48 8.01 4.04%
DPS 2.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.70 1.64 1.60 1.54 1.27 1.24 26.85%
Adjusted Per Share Value based on latest NOSH - 5,992,073
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 13.26 45.46 35.24 22.31 8.80 37.50 26.88 -37.64%
EPS 2.76 5.90 4.07 2.74 0.51 2.85 2.17 17.44%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5755 0.5299 0.5038 0.5204 0.5017 0.3449 0.3366 43.12%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 4.31 4.39 4.00 3.86 3.18 2.92 2.51 -
P/RPS 10.57 3.01 3.49 5.63 11.77 2.11 2.53 160.07%
P/EPS 50.71 23.20 30.21 45.90 203.85 27.86 31.34 37.94%
EY 1.97 4.31 3.31 2.18 0.49 3.59 3.19 -27.54%
DY 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.58 2.44 2.41 2.06 2.30 2.02 13.45%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 -
Price 4.33 4.30 4.38 3.69 4.09 3.04 2.80 -
P/RPS 10.62 2.95 3.82 5.38 15.14 2.20 2.83 142.07%
P/EPS 50.94 22.73 33.08 43.88 262.18 29.01 34.96 28.61%
EY 1.96 4.40 3.02 2.28 0.38 3.45 2.86 -22.32%
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.53 2.67 2.31 2.66 2.39 2.26 5.54%

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