[SAPNRG] QoQ Cumulative Quarter Result on 31-Oct-2015 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
22-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- 35.6%
YoY- -62.06%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 3,616,779 1,941,444 10,184,031 7,952,494 5,061,698 2,258,170 9,943,019 -49.07%
PBT 311,274 124,619 -712,639 595,497 397,477 336,340 1,615,962 -66.67%
Tax -89,606 -14,592 -78,806 -100,058 -31,982 -75,118 -182,502 -37.79%
NP 221,668 110,027 -791,445 495,439 365,495 261,222 1,433,460 -71.22%
-
NP to SH 222,576 110,311 -791,555 494,634 364,780 260,694 1,432,752 -71.13%
-
Tax Rate 28.79% 11.71% - 16.80% 8.05% 22.33% 11.29% -
Total Cost 3,395,111 1,831,417 10,975,476 7,457,055 4,696,203 1,996,948 8,509,559 -45.83%
-
Net Worth 12,259,533 11,806,258 12,186,959 13,799,571 12,597,148 12,110,041 12,034,398 1.24%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - 80,649 80,646 80,597 80,534 260,445 -
Div Payout % - - 0.00% 16.30% 22.09% 30.89% 18.18% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 12,259,533 11,806,258 12,186,959 13,799,571 12,597,148 12,110,041 12,034,398 1.24%
NOSH 5,951,229 5,962,756 5,974,000 5,973,840 5,970,212 5,965,537 5,987,262 -0.40%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 6.13% 5.67% -7.77% 6.23% 7.22% 11.57% 14.42% -
ROE 1.82% 0.93% -6.50% 3.58% 2.90% 2.15% 11.91% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 60.77 32.56 170.47 133.12 84.78 37.85 166.07 -48.87%
EPS 3.74 1.85 -13.25 8.28 6.11 4.37 23.93 -71.01%
DPS 0.00 0.00 1.35 1.35 1.35 1.35 4.35 -
NAPS 2.06 1.98 2.04 2.31 2.11 2.03 2.01 1.65%
Adjusted Per Share Value based on latest NOSH - 5,984,147
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 19.62 10.53 55.25 43.15 27.46 12.25 53.95 -49.08%
EPS 1.21 0.60 -4.29 2.68 1.98 1.41 7.77 -71.08%
DPS 0.00 0.00 0.44 0.44 0.44 0.44 1.41 -
NAPS 0.6651 0.6406 0.6612 0.7487 0.6835 0.657 0.6529 1.24%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 1.43 1.65 1.88 2.11 2.45 2.66 2.67 -
P/RPS 2.35 5.07 1.10 1.59 2.89 7.03 1.61 28.70%
P/EPS 38.24 89.19 -14.19 25.48 40.10 60.87 11.16 127.45%
EY 2.62 1.12 -7.05 3.92 2.49 1.64 8.96 -55.97%
DY 0.00 0.00 0.72 0.64 0.55 0.51 1.63 -
P/NAPS 0.69 0.83 0.92 0.91 1.16 1.31 1.33 -35.46%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 28/09/16 28/06/16 25/03/16 22/12/15 15/09/15 15/06/15 24/03/15 -
Price 1.50 1.42 1.91 1.71 1.87 2.42 2.30 -
P/RPS 2.47 4.36 1.12 1.28 2.21 6.39 1.38 47.46%
P/EPS 40.11 76.76 -14.42 20.65 30.61 55.38 9.61 159.45%
EY 2.49 1.30 -6.94 4.84 3.27 1.81 10.40 -61.47%
DY 0.00 0.00 0.71 0.79 0.72 0.56 1.89 -
P/NAPS 0.73 0.72 0.94 0.74 0.89 1.19 1.14 -25.72%

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