[SAPNRG] QoQ Cumulative Quarter Result on 31-Oct-2012 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 83.65%
YoY- 71.45%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 4,112,903 1,622,522 6,912,414 4,954,863 2,739,339 681,827 2,556,402 37.34%
PBT 609,630 159,491 829,750 621,902 360,587 84,574 519,534 11.26%
Tax -69,586 -30,849 -165,969 -147,906 -91,202 -24,124 -73,488 -3.57%
NP 540,044 128,642 663,781 473,996 269,385 60,450 446,046 13.61%
-
NP to SH 504,125 93,668 524,596 400,702 218,183 41,657 281,727 47.44%
-
Tax Rate 11.41% 19.34% 20.00% 23.78% 25.29% 28.52% 14.14% -
Total Cost 3,572,859 1,493,880 6,248,633 4,480,867 2,469,954 621,377 2,110,356 42.09%
-
Net Worth 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 0 0 -
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 9,590,963 9,246,712 6,357,222 6,203,126 6,055,579 0 0 -
NOSH 5,994,352 6,004,359 5,005,687 5,002,521 5,004,197 1,277,158 1,277,158 180.59%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 13.13% 7.93% 9.60% 9.57% 9.83% 8.87% 17.45% -
ROE 5.26% 1.01% 8.25% 6.46% 3.60% 0.00% 0.00% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 68.61 27.02 138.09 99.05 54.74 53.39 200.16 -51.05%
EPS 8.41 1.56 10.48 8.01 4.36 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.27 1.24 1.2101 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,520
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 22.38 8.83 37.62 26.96 14.91 3.71 13.91 37.34%
EPS 2.74 0.51 2.85 2.18 1.19 0.23 1.53 47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5219 0.5032 0.346 0.3376 0.3295 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 - - -
Price 3.86 3.18 2.92 2.51 2.45 0.00 0.00 -
P/RPS 5.63 11.77 2.11 2.53 4.48 0.00 0.00 -
P/EPS 45.90 203.85 27.86 31.34 56.19 0.00 0.00 -
EY 2.18 0.49 3.59 3.19 1.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.06 2.30 2.02 2.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 - - -
Price 3.69 4.09 3.04 2.80 2.36 0.00 0.00 -
P/RPS 5.38 15.14 2.20 2.83 4.31 0.00 0.00 -
P/EPS 43.88 262.18 29.01 34.96 54.13 0.00 0.00 -
EY 2.28 0.38 3.45 2.86 1.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.66 2.39 2.26 1.95 0.00 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