[SAPIND] QoQ Quarter Result on 31-Jan-2005 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
29-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 2343.26%
YoY- 314.88%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 43,559 40,668 40,865 38,736 39,750 36,245 29,142 30.63%
PBT 1,035 2,723 3,232 12,155 154 2,339 534 55.26%
Tax -229 -158 -178 -5,829 -436 -382 -383 -28.96%
NP 806 2,565 3,054 6,326 -282 1,957 151 204.49%
-
NP to SH 486 2,449 3,054 6,326 -282 1,957 151 117.52%
-
Tax Rate 22.13% 5.80% 5.51% 47.96% 283.12% 16.33% 71.72% -
Total Cost 42,753 38,103 37,811 32,410 40,032 34,288 28,991 29.46%
-
Net Worth 100,826 70,171 95,315 92,143 87,223 88,777 86,004 11.15%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - 5,191 - - - -
Div Payout % - - - 82.06% - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 100,826 70,171 95,315 92,143 87,223 88,777 86,004 11.15%
NOSH 72,537 70,171 64,840 64,889 65,581 64,801 65,652 6.85%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 1.85% 6.31% 7.47% 16.33% -0.71% 5.40% 0.52% -
ROE 0.48% 3.49% 3.20% 6.87% -0.32% 2.20% 0.18% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 60.05 57.95 63.02 59.70 60.61 55.93 44.39 22.24%
EPS 0.67 3.66 4.71 9.75 -0.43 3.02 0.23 103.57%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 1.39 1.00 1.47 1.42 1.33 1.37 1.31 4.01%
Adjusted Per Share Value based on latest NOSH - 64,889
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 59.85 55.88 56.15 53.23 54.62 49.80 40.04 30.63%
EPS 0.67 3.37 4.20 8.69 -0.39 2.69 0.21 116.26%
DPS 0.00 0.00 0.00 7.13 0.00 0.00 0.00 -
NAPS 1.3854 0.9642 1.3097 1.2661 1.1985 1.2199 1.1818 11.14%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.87 1.03 0.80 0.68 0.86 0.92 1.10 -
P/RPS 1.45 1.78 1.27 1.14 1.42 1.64 2.48 -30.01%
P/EPS 129.85 29.51 16.99 6.98 -200.00 30.46 478.26 -57.97%
EY 0.77 3.39 5.89 14.34 -0.50 3.28 0.21 137.22%
DY 0.00 0.00 0.00 11.76 0.00 0.00 0.00 -
P/NAPS 0.63 1.03 0.54 0.48 0.65 0.67 0.84 -17.40%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 24/01/06 01/09/05 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 -
Price 0.70 0.85 0.94 0.54 0.75 0.88 0.94 -
P/RPS 1.17 1.47 1.49 0.90 1.24 1.57 2.12 -32.64%
P/EPS 104.48 24.36 19.96 5.54 -174.42 29.14 408.70 -59.62%
EY 0.96 4.11 5.01 18.05 -0.57 3.43 0.24 151.34%
DY 0.00 0.00 0.00 14.81 0.00 0.00 0.00 -
P/NAPS 0.50 0.85 0.64 0.38 0.56 0.64 0.72 -21.52%

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