[SAPIND] QoQ Quarter Result on 30-Apr-2007 [#1]

Stock

[SAPIND] SAPURA INDUSTRIAL BHD

Announcement Date

25-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Jan-2008

Quarter

30-Apr-2007 [#1]

Profit Trend

QoQ- 100.35%

YoY- -92.98%

Quarter Report

SAPIND's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Quarter Result
Revenue	43,464	36,016	32,275	33,602	36,445	36,067	42,166	2.03%
YoY %	20.68%	11.59%	-3.95%	-7.80%	1.05%	-14.46%	-	-
Horiz. %	103.08%	85.41%	76.54%	79.69%	86.43%	85.54%	100.00%	-
PBT	4,953	1,415	2,516	239	-66,370	-2,184	-1,897	-
YoY %	250.04%	-43.76%	952.72%	100.36%	-2,938.92%	-15.13%	-	-
Horiz. %	-261.10%	-74.59%	-132.63%	-12.60%	3,498.68%	115.13%	100.00%	-
Tax	-3,270	-319	-206	-207	-157	-774	-620	202.08%
YoY %	-925.08%	-54.85%	0.48%	-31.85%	79.72%	-24.84%	-	-
Horiz. %	527.42%	51.45%	33.23%	33.39%	25.32%	124.84%	100.00%	-
NP	1,683	1,096	2,310	32	-66,527	-2,958	-2,517	-
YoY %	53.56%	-52.55%	7,118.75%	100.05%	-2,149.05%	-17.52%	-	-
Horiz. %	-66.87%	-43.54%	-91.78%	-1.27%	2,643.11%	117.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,683	1,041	2,180	189	-54,313	-2,620	-2,020	-
YoY %	61.67%	-52.25%	1,053.44%	100.35%	-1,973.02%	-29.70%	-	-
Horiz. %	-83.32%	-51.53%	-107.92%	-9.36%	2,688.76%	129.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	66.02%	22.54%	8.19%	86.61%	-	-	-	-
YoY %	192.90%	175.21%	-90.54%	0.00%	-	-	-	-
Horiz. %	76.23%	26.02%	9.46%	100.00%	-	-	-	-
Total Cost	41,781	34,920	29,965	33,570	102,972	39,025	44,683	-4.36%
YoY %	19.65%	16.54%	-10.74%	-67.40%	163.86%	-12.66%	-	-
Horiz. %	93.51%	78.15%	67.06%	75.13%	230.45%	87.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	59,573	58,237	56,843	50,157	50,217	112,185	117,818	-36.45%
YoY %	2.29%	2.45%	13.33%	-0.12%	-55.24%	-4.78%	-	-
Horiz. %	50.56%	49.43%	48.25%	42.57%	42.62%	95.22%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	2,179	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	129.50%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	59,573	58,237	56,843	50,157	50,217	112,185	117,818	-36.45%
YoY %	2.29%	2.45%	13.33%	-0.12%	-55.24%	-4.78%	-	-
Horiz. %	50.56%	49.43%	48.25%	42.57%	42.62%	95.22%	100.00%	-
NOSH	72,650	72,797	72,876	72,692	72,778	72,847	72,727	-0.07%
YoY %	-0.20%	-0.11%	0.25%	-0.12%	-0.09%	0.17%	-	-
Horiz. %	99.89%	100.10%	100.20%	99.95%	100.07%	100.17%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	3.87%	3.04%	7.16%	0.10%	-182.54%	-8.20%	-5.97%	-
YoY %	27.30%	-57.54%	7,060.00%	100.05%	-2,126.10%	-37.35%	-	-
Horiz. %	-64.82%	-50.92%	-119.93%	-1.68%	3,057.62%	137.35%	100.00%	-
ROE	2.83%	1.79%	3.84%	0.38%	-108.16%	-2.34%	-1.71%	-
YoY %	58.10%	-53.39%	910.53%	100.35%	-4,522.22%	-36.84%	-	-
Horiz. %	-165.50%	-104.68%	-224.56%	-22.22%	6,325.15%	136.84%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	59.83	49.47	44.29	46.22	50.08	49.51	57.98	2.11%
YoY %	20.94%	11.70%	-4.18%	-7.71%	1.15%	-14.61%	-	-
Horiz. %	103.19%	85.32%	76.39%	79.72%	86.37%	85.39%	100.00%	-
EPS	2.30	1.43	3.00	0.26	-74.63	-3.60	-2.78	-
YoY %	60.84%	-52.33%	1,053.85%	100.35%	-1,973.06%	-29.50%	-	-
Horiz. %	-82.73%	-51.44%	-107.91%	-9.35%	2,684.53%	129.50%	100.00%	-
DPS	3.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.82	0.80	0.78	0.69	0.69	1.54	1.62	-36.40%
YoY %	2.50%	2.56%	13.04%	0.00%	-55.19%	-4.94%	-	-
Horiz. %	50.62%	49.38%	48.15%	42.59%	42.59%	95.06%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 72,692
RPS	59.72	49.49	44.35	46.17	50.08	49.56	57.94	2.03%
YoY %	20.67%	11.59%	-3.94%	-7.81%	1.05%	-14.46%	-	-
Horiz. %	103.07%	85.42%	76.54%	79.69%	86.43%	85.54%	100.00%	-
EPS	2.31	1.43	3.00	0.26	-74.63	-3.60	-2.78	-
YoY %	61.54%	-52.33%	1,053.85%	100.35%	-1,973.06%	-29.50%	-	-
Horiz. %	-83.09%	-51.44%	-107.91%	-9.35%	2,684.53%	129.50%	100.00%	-
DPS	2.99	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.8186	0.8002	0.7811	0.6892	0.69	1.5415	1.6189	-36.45%
YoY %	2.30%	2.45%	13.33%	-0.12%	-55.24%	-4.78%	-	-
Horiz. %	50.57%	49.43%	48.25%	42.57%	42.62%	95.22%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	0.35	0.49	0.67	0.55	0.58	0.58	0.70	-
P/RPS	0.59	0.99	1.51	1.19	1.16	1.17	1.21	-37.96%
YoY %	-40.40%	-34.44%	26.89%	2.59%	-0.85%	-3.31%	-	-
Horiz. %	48.76%	81.82%	124.79%	98.35%	95.87%	96.69%	100.00%	-
P/EPS	15.11	34.27	22.40	211.54	-0.78	-16.13	-25.20	-
YoY %	-55.91%	52.99%	-89.41%	27,220.51%	95.16%	35.99%	-	-
Horiz. %	-59.96%	-135.99%	-88.89%	-839.44%	3.10%	64.01%	100.00%	-
EY	6.62	2.92	4.46	0.47	-128.67	-6.20	-3.97	-
YoY %	126.71%	-34.53%	848.94%	100.37%	-1,975.32%	-56.17%	-	-
Horiz. %	-166.75%	-73.55%	-112.34%	-11.84%	3,241.06%	156.17%	100.00%	-
DY	8.57	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.43	0.61	0.86	0.80	0.84	0.38	0.43	0.00%
YoY %	-29.51%	-29.07%	7.50%	-4.76%	121.05%	-11.63%	-	-
Horiz. %	100.00%	141.86%	200.00%	186.05%	195.35%	88.37%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	27/03/08	19/12/07	25/09/07	25/05/07	30/03/07	20/12/06	05/09/06	-
Price	0.45	0.43	0.46	0.47	0.56	0.57	0.65	-
P/RPS	0.75	0.87	1.04	1.02	1.12	1.15	1.12	-23.40%
YoY %	-13.79%	-16.35%	1.96%	-8.93%	-2.61%	2.68%	-	-
Horiz. %	66.96%	77.68%	92.86%	91.07%	100.00%	102.68%	100.00%	-
P/EPS	19.43	30.07	15.38	180.77	-0.75	-15.85	-23.40	-
YoY %	-35.38%	95.51%	-91.49%	24,202.67%	95.27%	32.26%	-	-
Horiz. %	-83.03%	-128.50%	-65.73%	-772.52%	3.21%	67.74%	100.00%	-
EY	5.15	3.33	6.50	0.55	-133.26	-6.31	-4.27	-
YoY %	54.65%	-48.77%	1,081.82%	100.41%	-2,011.89%	-47.78%	-	-
Horiz. %	-120.61%	-77.99%	-152.22%	-12.88%	3,120.84%	147.78%	100.00%	-
DY	6.67	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.55	0.54	0.59	0.68	0.81	0.37	0.40	23.58%
YoY %	1.85%	-8.47%	-13.24%	-16.05%	118.92%	-7.50%	-	-
Horiz. %	137.50%	135.00%	147.50%	170.00%	202.50%	92.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos