[SAPNRG] QoQ Quarter Result on 31-Oct-2012 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
10-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Oct-2012 [#3]
Profit Trend
QoQ- 3.4%
YoY- 119.55%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 2,490,381 1,622,522 1,957,551 2,215,524 2,057,512 681,827 560,434 170.53%
PBT 450,139 159,491 207,847 261,315 276,009 84,574 122,339 138.52%
Tax -38,737 -30,849 -18,063 -56,704 -67,078 -24,124 -16,093 79.70%
NP 411,402 128,642 189,784 204,611 208,931 60,450 106,246 146.78%
-
NP to SH 410,457 93,668 123,893 182,519 176,522 41,657 48,015 318.62%
-
Tax Rate 8.61% 19.34% 8.69% 21.70% 24.30% 28.52% 13.15% -
Total Cost 2,078,979 1,493,880 1,767,767 2,010,913 1,848,581 621,377 454,188 175.93%
-
Net Worth 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 0 -
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 9,587,317 9,246,712 6,344,520 6,200,645 6,051,254 0 0 -
NOSH 5,992,073 6,004,359 4,995,685 5,000,520 5,000,623 1,276,215 1,276,215 180.65%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 16.52% 7.93% 9.69% 9.24% 10.15% 8.87% 18.96% -
ROE 4.28% 1.01% 1.95% 2.94% 2.92% 0.00% 0.00% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 41.56 27.02 39.18 44.31 41.15 53.43 43.91 -3.60%
EPS 6.85 1.56 2.48 3.65 3.53 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.54 1.27 1.24 1.2101 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,000,520
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 13.51 8.80 10.62 12.02 11.16 3.70 3.04 170.55%
EPS 2.23 0.51 0.67 0.99 0.96 0.23 0.26 319.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5202 0.5017 0.3442 0.3364 0.3283 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 - - -
Price 3.86 3.18 2.92 2.51 2.45 0.00 0.00 -
P/RPS 9.29 11.77 7.45 5.67 5.95 0.00 0.00 -
P/EPS 56.35 203.85 117.74 68.77 69.41 0.00 0.00 -
EY 1.77 0.49 0.85 1.45 1.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.41 2.06 2.30 2.02 2.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 30/09/13 28/06/13 21/03/13 10/12/12 24/09/12 - - -
Price 3.69 4.09 3.04 2.80 2.36 0.00 0.00 -
P/RPS 8.88 15.14 7.76 6.32 5.74 0.00 0.00 -
P/EPS 53.87 262.18 122.58 76.71 66.86 0.00 0.00 -
EY 1.86 0.38 0.82 1.30 1.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.66 2.39 2.26 1.95 0.00 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