[SAPIND] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
22-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -51.72%
YoY- 1922.52%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 47,444 43,559 40,668 40,865 38,736 39,750 36,245 19.60%
PBT 3,436 1,035 2,723 3,232 12,155 154 2,339 29.13%
Tax 188 -229 -158 -178 -5,829 -436 -382 -
NP 3,624 806 2,565 3,054 6,326 -282 1,957 50.62%
-
NP to SH 3,996 486 2,449 3,054 6,326 -282 1,957 60.74%
-
Tax Rate -5.47% 22.13% 5.80% 5.51% 47.96% 283.12% 16.33% -
Total Cost 43,820 42,753 38,103 37,811 32,410 40,032 34,288 17.71%
-
Net Worth 72,574 100,826 70,171 95,315 92,143 87,223 88,777 -12.53%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 3,628 - - - 5,191 - - -
Div Payout % 90.81% - - - 82.06% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 72,574 100,826 70,171 95,315 92,143 87,223 88,777 -12.53%
NOSH 72,574 72,537 70,171 64,840 64,889 65,581 64,801 7.82%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 7.64% 1.85% 6.31% 7.47% 16.33% -0.71% 5.40% -
ROE 5.51% 0.48% 3.49% 3.20% 6.87% -0.32% 2.20% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 65.37 60.05 57.95 63.02 59.70 60.61 55.93 10.92%
EPS 5.70 0.67 3.66 4.71 9.75 -0.43 3.02 52.54%
DPS 5.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 1.00 1.39 1.00 1.47 1.42 1.33 1.37 -18.88%
Adjusted Per Share Value based on latest NOSH - 64,840
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 65.19 59.85 55.88 56.15 53.23 54.62 49.80 19.60%
EPS 5.49 0.67 3.37 4.20 8.69 -0.39 2.69 60.68%
DPS 4.99 0.00 0.00 0.00 7.13 0.00 0.00 -
NAPS 0.9972 1.3854 0.9642 1.3097 1.2661 1.1985 1.2199 -12.54%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.75 0.87 1.03 0.80 0.68 0.86 0.92 -
P/RPS 1.15 1.45 1.78 1.27 1.14 1.42 1.64 -21.02%
P/EPS 13.62 129.85 29.51 16.99 6.98 -200.00 30.46 -41.43%
EY 7.34 0.77 3.39 5.89 14.34 -0.50 3.28 70.83%
DY 6.67 0.00 0.00 0.00 11.76 0.00 0.00 -
P/NAPS 0.75 0.63 1.03 0.54 0.48 0.65 0.67 7.78%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 24/01/06 01/09/05 22/06/05 29/03/05 16/12/04 24/09/04 -
Price 0.70 0.70 0.85 0.94 0.54 0.75 0.88 -
P/RPS 1.07 1.17 1.47 1.49 0.90 1.24 1.57 -22.50%
P/EPS 12.71 104.48 24.36 19.96 5.54 -174.42 29.14 -42.39%
EY 7.87 0.96 4.11 5.01 18.05 -0.57 3.43 73.69%
DY 7.14 0.00 0.00 0.00 14.81 0.00 0.00 -
P/NAPS 0.70 0.50 0.85 0.64 0.38 0.56 0.64 6.13%

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