[SAPNRG] QoQ Quarter Result on 31-Jan-2013 [#4]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
21-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- -32.12%
YoY- 158.03%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 2,381,662 2,490,381 1,622,522 1,957,551 2,215,524 2,057,512 681,827 129.69%
PBT 323,952 450,139 159,491 207,847 261,315 276,009 84,574 144.21%
Tax -77,137 -38,737 -30,849 -18,063 -56,704 -67,078 -24,124 116.58%
NP 246,815 411,402 128,642 189,784 204,611 208,931 60,450 154.80%
-
NP to SH 245,556 410,457 93,668 123,893 182,519 176,522 41,657 225.26%
-
Tax Rate 23.81% 8.61% 19.34% 8.69% 21.70% 24.30% 28.52% -
Total Cost 2,134,847 2,078,979 1,493,880 1,767,767 2,010,913 1,848,581 621,377 127.17%
-
Net Worth 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 -
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 9,822,240 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 -
NOSH 5,989,170 5,992,073 6,004,359 4,995,685 5,000,520 5,000,623 1,276,215 179.51%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 10.36% 16.52% 7.93% 9.69% 9.24% 10.15% 8.87% -
ROE 2.50% 4.28% 1.01% 1.95% 2.94% 2.92% 0.00% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 39.77 41.56 27.02 39.18 44.31 41.15 53.43 -17.82%
EPS 4.10 6.85 1.56 2.48 3.65 3.53 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.60 1.54 1.27 1.24 1.2101 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,995,685
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 12.96 13.55 8.83 10.65 12.06 11.20 3.71 129.70%
EPS 1.34 2.23 0.51 0.67 0.99 0.96 0.23 222.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.5217 0.5032 0.3453 0.3374 0.3293 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 - -
Price 4.00 3.86 3.18 2.92 2.51 2.45 0.00 -
P/RPS 10.06 9.29 11.77 7.45 5.67 5.95 0.00 -
P/EPS 97.56 56.35 203.85 117.74 68.77 69.41 0.00 -
EY 1.03 1.77 0.49 0.85 1.45 1.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 2.41 2.06 2.30 2.02 2.02 0.00 -
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 06/12/13 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 - -
Price 4.38 3.69 4.09 3.04 2.80 2.36 0.00 -
P/RPS 11.01 8.88 15.14 7.76 6.32 5.74 0.00 -
P/EPS 106.83 53.87 262.18 122.58 76.71 66.86 0.00 -
EY 0.94 1.86 0.38 0.82 1.30 1.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.31 2.66 2.39 2.26 1.95 0.00 -

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