[SAPIND] QoQ Cumulative Quarter Result on 31-Oct-2008 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
26-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 22.63%
YoY- 106.82%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 103,809 52,326 239,489 178,514 113,313 52,143 145,357 -20.11%
PBT 1,818 520 7,016 9,673 7,112 3,453 9,123 -65.91%
Tax -714 -495 -1,375 -2,732 -1,452 -556 -4,002 -68.34%
NP 1,104 25 5,641 6,941 5,660 2,897 5,121 -64.07%
-
NP to SH 1,104 25 5,641 6,941 5,660 2,897 5,136 -64.14%
-
Tax Rate 39.27% 95.19% 19.60% 28.24% 20.42% 16.10% 43.87% -
Total Cost 102,705 52,301 233,848 171,573 107,653 49,246 140,236 -18.76%
-
Net Worth 66,094 74,166 63,324 64,753 65,475 62,598 59,652 7.08%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - - - - - 2,182 -
Div Payout % - - - - - - 42.49% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 66,094 74,166 63,324 64,753 65,475 62,598 59,652 7.08%
NOSH 72,631 83,333 72,787 72,756 72,750 72,788 72,746 -0.10%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 1.06% 0.05% 2.36% 3.89% 5.00% 5.56% 3.52% -
ROE 1.67% 0.03% 8.91% 10.72% 8.64% 4.63% 8.61% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 142.93 62.79 329.03 245.36 155.76 71.64 199.81 -20.03%
EPS 1.52 0.03 7.75 9.54 7.78 3.98 7.06 -64.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.91 0.89 0.87 0.89 0.90 0.86 0.82 7.19%
Adjusted Per Share Value based on latest NOSH - 72,784
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 142.64 71.90 329.08 245.29 155.70 71.65 199.73 -20.11%
EPS 1.52 0.03 7.75 9.54 7.78 3.98 7.06 -64.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.9082 1.0191 0.8701 0.8898 0.8997 0.8602 0.8197 7.08%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.57 0.50 0.47 0.31 0.55 0.50 0.35 -
P/RPS 0.40 0.80 0.14 0.13 0.35 0.70 0.18 70.37%
P/EPS 37.50 1,666.67 6.06 3.25 7.07 12.56 4.96 285.68%
EY 2.67 0.06 16.49 30.77 14.15 7.96 20.17 -74.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.57 -
P/NAPS 0.63 0.56 0.54 0.35 0.61 0.58 0.43 29.02%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 08/09/09 23/06/09 27/03/09 26/12/08 24/09/08 30/06/08 27/03/08 -
Price 0.55 0.46 0.35 0.49 0.52 0.48 0.45 -
P/RPS 0.38 0.73 0.11 0.20 0.33 0.67 0.23 39.79%
P/EPS 36.18 1,533.33 4.52 5.14 6.68 12.06 6.37 218.67%
EY 2.76 0.07 22.14 19.47 14.96 8.29 15.69 -68.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
P/NAPS 0.60 0.52 0.40 0.55 0.58 0.56 0.55 5.97%

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