[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2005 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 8.83%
YoY- 227.98%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 93,977 51,349 162,008 125,092 81,533 40,865 143,873 -24.77%
PBT 684 2,581 10,426 6,990 5,955 3,232 15,182 -87.41%
Tax -1,239 -200 -358 -546 -317 -178 -7,031 -68.66%
NP -555 2,381 10,068 6,444 5,638 3,054 8,151 -
-
NP to SH 255 2,694 10,151 5,989 5,503 3,054 8,151 -90.13%
-
Tax Rate 181.14% 7.75% 3.43% 7.81% 5.32% 5.51% 46.31% -
Total Cost 94,532 48,968 151,940 118,648 75,895 37,811 135,722 -21.47%
-
Net Worth 118,151 149,990 105,876 96,239 67,521 95,315 100,530 11.40%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 3,505 - - - 5,188 -
Div Payout % - - 34.54% - - - 63.66% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 118,151 149,990 105,876 96,239 67,521 95,315 100,530 11.40%
NOSH 72,933 72,810 70,116 69,236 67,521 64,840 64,858 8.16%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin -0.59% 4.64% 6.21% 5.15% 6.91% 7.47% 5.67% -
ROE 0.22% 1.80% 9.59% 6.22% 8.15% 3.20% 8.11% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 128.85 70.52 231.05 180.67 120.75 63.02 221.83 -30.45%
EPS 0.35 3.70 14.47 8.23 8.35 4.71 12.56 -90.86%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 8.00 -
NAPS 1.62 2.06 1.51 1.39 1.00 1.47 1.55 2.99%
Adjusted Per Share Value based on latest NOSH - 72,537
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 129.09 70.54 222.55 171.84 112.00 56.14 197.64 -24.77%
EPS 0.35 3.70 13.94 8.23 7.56 4.20 11.20 -90.14%
DPS 0.00 0.00 4.82 0.00 0.00 0.00 7.13 -
NAPS 1.623 2.0604 1.4544 1.322 0.9275 1.3093 1.381 11.39%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.70 0.72 0.75 0.87 1.03 0.80 0.68 -
P/RPS 0.54 1.02 0.32 0.48 0.85 1.27 0.31 44.92%
P/EPS 200.21 19.46 5.18 10.06 12.64 16.99 5.41 1017.88%
EY 0.50 5.14 19.30 9.94 7.91 5.89 18.48 -91.04%
DY 0.00 0.00 6.67 0.00 0.00 0.00 11.76 -
P/NAPS 0.43 0.35 0.50 0.63 1.03 0.54 0.44 -1.52%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 05/09/06 29/06/06 28/03/06 24/01/06 01/09/05 22/06/05 29/03/05 -
Price 0.65 0.77 0.70 0.70 0.85 0.94 0.54 -
P/RPS 0.50 1.09 0.30 0.39 0.70 1.49 0.24 63.33%
P/EPS 185.91 20.81 4.84 8.09 10.43 19.96 4.30 1140.37%
EY 0.54 4.81 20.68 12.36 9.59 5.01 23.27 -91.92%
DY 0.00 0.00 7.14 0.00 0.00 0.00 14.81 -
P/NAPS 0.40 0.37 0.46 0.50 0.85 0.64 0.35 9.33%

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