[SAPCRES] QoQ Cumulative Quarter Result on 30-Apr-2005 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -73.08%
YoY- 93.18%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 1,793,739 1,399,417 855,268 364,939 1,034,789 783,193 415,199 164.55%
PBT 109,591 88,629 64,984 29,700 72,451 64,097 42,894 86.57%
Tax -2,233 -7,787 -6,308 -9,540 2,435 -18,634 -12,301 -67.84%
NP 107,358 80,842 58,676 20,160 74,886 45,463 30,593 130.39%
-
NP to SH 73,995 56,548 41,267 20,160 74,886 45,463 30,593 79.89%
-
Tax Rate 2.04% 8.79% 9.71% 32.12% -3.36% 29.07% 28.68% -
Total Cost 1,686,381 1,318,575 796,592 344,779 959,903 737,730 384,606 167.17%
-
Net Worth 475,167 325,392 316,761 299,318 284,377 256,853 244,406 55.58%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 26,398 - - - - - - -
Div Payout % 35.68% - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 475,167 325,392 316,761 299,318 284,377 256,853 244,406 55.58%
NOSH 879,940 879,440 879,893 880,349 861,749 856,177 842,782 2.91%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.99% 5.78% 6.86% 5.52% 7.24% 5.80% 7.37% -
ROE 15.57% 17.38% 13.03% 6.74% 26.33% 17.70% 12.52% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 203.85 159.13 97.20 41.45 120.08 91.48 49.27 157.05%
EPS 8.41 6.43 4.69 2.29 8.69 5.31 3.63 74.82%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.37 0.36 0.34 0.33 0.30 0.29 51.18%
Adjusted Per Share Value based on latest NOSH - 880,349
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 140.42 109.55 66.95 28.57 81.01 61.31 32.50 164.56%
EPS 5.79 4.43 3.23 1.58 5.86 3.56 2.39 80.08%
DPS 2.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.372 0.2547 0.248 0.2343 0.2226 0.2011 0.1913 55.60%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.81 0.85 1.07 1.04 1.06 1.19 1.17 -
P/RPS 0.40 0.53 1.10 2.51 0.88 1.30 2.37 -69.36%
P/EPS 9.63 13.22 22.81 45.41 12.20 22.41 32.23 -55.20%
EY 10.38 7.56 4.38 2.20 8.20 4.46 3.10 123.32%
DY 3.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.30 2.97 3.06 3.21 3.97 4.03 -48.16%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 22/09/04 -
Price 0.75 0.63 0.99 1.01 1.08 1.37 1.02 -
P/RPS 0.37 0.40 1.02 2.44 0.90 1.50 2.07 -68.16%
P/EPS 8.92 9.80 21.11 44.10 12.43 25.80 28.10 -53.36%
EY 11.21 10.21 4.74 2.27 8.05 3.88 3.56 114.38%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.70 2.75 2.97 3.27 4.57 3.52 -46.08%

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