[SAPNRG] QoQ Quarter Result on 31-Oct-2013 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
06-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Oct-2013 [#3]
Profit Trend
QoQ- -40.17%
YoY- 34.54%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 2,694,782 2,443,568 1,884,211 2,381,662 2,490,381 1,622,522 1,957,551 23.82%
PBT 526,687 639,014 274,174 323,952 450,139 159,491 207,847 86.18%
Tax -80,560 -128,902 62,664 -77,137 -38,737 -30,849 -18,063 171.69%
NP 446,127 510,112 336,838 246,815 411,402 128,642 189,784 77.07%
-
NP to SH 445,798 509,420 337,234 245,556 410,457 93,668 123,893 135.36%
-
Tax Rate 15.30% 20.17% -22.86% 23.81% 8.61% 19.34% 8.69% -
Total Cost 2,248,655 1,933,456 1,547,373 2,134,847 2,078,979 1,493,880 1,767,767 17.45%
-
Net Worth 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 41.51%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 140,839 - - - - - -
Div Payout % - 27.65% - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 10,665,597 10,607,922 10,182,909 9,822,240 9,587,317 9,246,712 6,344,520 41.51%
NOSH 5,991,908 5,993,176 5,989,946 5,989,170 5,992,073 6,004,359 4,995,685 12.92%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 16.56% 20.88% 17.88% 10.36% 16.52% 7.93% 9.69% -
ROE 4.18% 4.80% 3.31% 2.50% 4.28% 1.01% 1.95% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 44.97 40.77 31.46 39.77 41.56 27.02 39.18 9.65%
EPS 7.44 8.50 5.63 4.10 6.85 1.56 2.48 108.42%
DPS 0.00 2.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.77 1.70 1.64 1.60 1.54 1.27 25.31%
Adjusted Per Share Value based on latest NOSH - 5,989,170
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 14.66 13.30 10.25 12.96 13.55 8.83 10.65 23.81%
EPS 2.43 2.77 1.84 1.34 2.23 0.51 0.67 136.61%
DPS 0.00 0.77 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5804 0.5773 0.5541 0.5345 0.5217 0.5032 0.3453 41.50%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 4.31 4.31 4.39 4.00 3.86 3.18 2.92 -
P/RPS 9.58 10.57 13.96 10.06 9.29 11.77 7.45 18.30%
P/EPS 57.93 50.71 77.98 97.56 56.35 203.85 117.74 -37.75%
EY 1.73 1.97 1.28 1.03 1.77 0.49 0.85 60.81%
DY 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.44 2.58 2.44 2.41 2.06 2.30 3.45%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 25/09/14 19/06/14 24/03/14 06/12/13 30/09/13 28/06/13 21/03/13 -
Price 4.13 4.33 4.30 4.38 3.69 4.09 3.04 -
P/RPS 9.18 10.62 13.67 11.01 8.88 15.14 7.76 11.88%
P/EPS 55.51 50.94 76.38 106.83 53.87 262.18 122.58 -41.11%
EY 1.80 1.96 1.31 0.94 1.86 0.38 0.82 69.14%
DY 0.00 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.45 2.53 2.67 2.31 2.66 2.39 -1.96%

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