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

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 37.03%
YoY- 24.38%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES'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 749,335 380,163 1,793,739 1,399,417 855,268 364,939 1,034,789 -19.40%
PBT 40,933 16,318 109,591 88,629 64,984 29,700 72,451 -31.72%
Tax -5,442 -1,921 -2,233 -7,787 -6,308 -9,540 2,435 -
NP 35,491 14,397 107,358 80,842 58,676 20,160 74,886 -39.29%
-
NP to SH 13,663 5,758 73,995 56,548 41,267 20,160 74,886 -67.93%
-
Tax Rate 13.29% 11.77% 2.04% 8.79% 9.71% 32.12% -3.36% -
Total Cost 713,844 365,766 1,686,381 1,318,575 796,592 344,779 959,903 -17.96%
-
Net Worth 496,836 487,215 475,167 325,392 316,761 299,318 284,377 45.20%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - 26,398 - - - - -
Div Payout % - - 35.68% - - - - -
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 496,836 487,215 475,167 325,392 316,761 299,318 284,377 45.20%
NOSH 887,207 885,846 879,940 879,440 879,893 880,349 861,749 1.96%
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 4.74% 3.79% 5.99% 5.78% 6.86% 5.52% 7.24% -
ROE 2.75% 1.18% 15.57% 17.38% 13.03% 6.74% 26.33% -
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 84.46 42.92 203.85 159.13 97.20 41.45 120.08 -20.96%
EPS 1.54 0.65 8.41 6.43 4.69 2.29 8.69 -68.54%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 0.54 0.37 0.36 0.34 0.33 42.40%
Adjusted Per Share Value based on latest NOSH - 878,218
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 58.66 29.76 140.42 109.55 66.95 28.57 81.01 -19.41%
EPS 1.07 0.45 5.79 4.43 3.23 1.58 5.86 -67.91%
DPS 0.00 0.00 2.07 0.00 0.00 0.00 0.00 -
NAPS 0.3889 0.3814 0.372 0.2547 0.248 0.2343 0.2226 45.20%
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 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.79 0.87 0.81 0.85 1.07 1.04 1.06 -
P/RPS 0.94 2.03 0.40 0.53 1.10 2.51 0.88 4.50%
P/EPS 51.30 133.85 9.63 13.22 22.81 45.41 12.20 161.20%
EY 1.95 0.75 10.38 7.56 4.38 2.20 8.20 -61.71%
DY 0.00 0.00 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.58 1.50 2.30 2.97 3.06 3.21 -42.30%
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 27/09/06 22/06/06 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 -
Price 0.77 0.84 0.75 0.63 0.99 1.01 1.08 -
P/RPS 0.91 1.96 0.37 0.40 1.02 2.44 0.90 0.74%
P/EPS 50.00 129.23 8.92 9.80 21.11 44.10 12.43 153.57%
EY 2.00 0.77 11.21 10.21 4.74 2.27 8.05 -60.58%
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.53 1.39 1.70 2.75 2.97 3.27 -43.82%

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