[SAPNRG] QoQ Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
15-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 39.93%
YoY- -61.81%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 1,941,444 10,184,031 7,952,494 5,061,698 2,258,170 9,943,019 7,548,553 -59.59%
PBT 124,619 -712,639 595,497 397,477 336,340 1,615,962 1,576,682 -81.61%
Tax -14,592 -78,806 -100,058 -31,982 -75,118 -182,502 -272,388 -85.81%
NP 110,027 -791,445 495,439 365,495 261,222 1,433,460 1,304,294 -80.79%
-
NP to SH 110,311 -791,555 494,634 364,780 260,694 1,432,752 1,303,618 -80.75%
-
Tax Rate 11.71% - 16.80% 8.05% 22.33% 11.29% 17.28% -
Total Cost 1,831,417 10,975,476 7,457,055 4,696,203 1,996,948 8,509,559 6,244,259 -55.88%
-
Net Worth 11,806,258 12,186,959 13,799,571 12,597,148 12,110,041 12,034,398 11,143,058 3.93%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - 80,649 80,646 80,597 80,534 260,445 260,603 -
Div Payout % - 0.00% 16.30% 22.09% 30.89% 18.18% 19.99% -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 11,806,258 12,186,959 13,799,571 12,597,148 12,110,041 12,034,398 11,143,058 3.93%
NOSH 5,962,756 5,974,000 5,973,840 5,970,212 5,965,537 5,987,262 5,990,891 -0.31%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 5.67% -7.77% 6.23% 7.22% 11.57% 14.42% 17.28% -
ROE 0.93% -6.50% 3.58% 2.90% 2.15% 11.91% 11.70% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 32.56 170.47 133.12 84.78 37.85 166.07 126.00 -59.46%
EPS 1.85 -13.25 8.28 6.11 4.37 23.93 21.76 -80.69%
DPS 0.00 1.35 1.35 1.35 1.35 4.35 4.35 -
NAPS 1.98 2.04 2.31 2.11 2.03 2.01 1.86 4.26%
Adjusted Per Share Value based on latest NOSH - 5,981,896
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 10.57 55.42 43.28 27.55 12.29 54.11 41.08 -59.57%
EPS 0.60 -4.31 2.69 1.99 1.42 7.80 7.09 -80.75%
DPS 0.00 0.44 0.44 0.44 0.44 1.42 1.42 -
NAPS 0.6425 0.6632 0.751 0.6855 0.659 0.6549 0.6064 3.93%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 1.65 1.88 2.11 2.45 2.66 2.67 3.41 -
P/RPS 5.07 1.10 1.59 2.89 7.03 1.61 2.71 51.88%
P/EPS 89.19 -14.19 25.48 40.10 60.87 11.16 15.67 219.12%
EY 1.12 -7.05 3.92 2.49 1.64 8.96 6.38 -68.68%
DY 0.00 0.72 0.64 0.55 0.51 1.63 1.28 -
P/NAPS 0.83 0.92 0.91 1.16 1.31 1.33 1.83 -40.99%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 28/06/16 25/03/16 22/12/15 15/09/15 15/06/15 24/03/15 09/12/14 -
Price 1.42 1.91 1.71 1.87 2.42 2.30 2.45 -
P/RPS 4.36 1.12 1.28 2.21 6.39 1.38 1.94 71.66%
P/EPS 76.76 -14.42 20.65 30.61 55.38 9.61 11.26 259.94%
EY 1.30 -6.94 4.84 3.27 1.81 10.40 8.88 -72.25%
DY 0.00 0.71 0.79 0.72 0.56 1.89 1.78 -
P/NAPS 0.72 0.94 0.74 0.89 1.19 1.14 1.32 -33.26%

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