[SAPIND] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 105.13%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 38,736 39,750 36,245 29,142 19,789 24,588 26,150 29.79%
PBT 12,155 154 2,339 534 -3,014 759 1,567 289.42%
Tax -5,829 -436 -382 -383 70 417 -136 1110.85%
NP 6,326 -282 1,957 151 -2,944 1,176 1,431 168.14%
-
NP to SH 6,326 -282 1,957 151 -2,944 1,176 1,431 168.14%
-
Tax Rate 47.96% 283.12% 16.33% 71.72% - -54.94% 8.68% -
Total Cost 32,410 40,032 34,288 28,991 22,733 23,412 24,719 19.69%
-
Net Worth 92,143 87,223 88,777 86,004 87,996 91,888 90,949 0.86%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 5,191 - - - - - - -
Div Payout % 82.06% - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 92,143 87,223 88,777 86,004 87,996 91,888 90,949 0.86%
NOSH 64,889 65,581 64,801 65,652 64,703 42,150 41,720 34.06%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 16.33% -0.71% 5.40% 0.52% -14.88% 4.78% 5.47% -
ROE 6.87% -0.32% 2.20% 0.18% -3.35% 1.28% 1.57% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 59.70 60.61 55.93 44.39 30.58 58.33 62.68 -3.18%
EPS 9.75 -0.43 3.02 0.23 -4.55 2.79 3.43 100.03%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.33 1.37 1.31 1.36 2.18 2.18 -24.75%
Adjusted Per Share Value based on latest NOSH - 65,652
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 53.23 54.62 49.80 40.04 27.19 33.79 35.93 29.80%
EPS 8.69 -0.39 2.69 0.21 -4.05 1.62 1.97 167.76%
DPS 7.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2661 1.1985 1.2199 1.1818 1.2091 1.2626 1.2497 0.86%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.68 0.86 0.92 1.10 1.24 2.01 1.72 -
P/RPS 1.14 1.42 1.64 2.48 4.05 3.45 2.74 -44.11%
P/EPS 6.98 -200.00 30.46 478.26 -27.25 72.04 50.15 -72.98%
EY 14.34 -0.50 3.28 0.21 -3.67 1.39 1.99 270.85%
DY 11.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.65 0.67 0.84 0.91 0.92 0.79 -28.15%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 16/12/03 30/09/03 -
Price 0.54 0.75 0.88 0.94 1.22 1.25 1.74 -
P/RPS 0.90 1.24 1.57 2.12 3.99 2.14 2.78 -52.69%
P/EPS 5.54 -174.42 29.14 408.70 -26.81 44.80 50.73 -76.99%
EY 18.05 -0.57 3.43 0.24 -3.73 2.23 1.97 334.93%
DY 14.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.64 0.72 0.90 0.57 0.80 -38.98%

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