[SAPIND] QoQ Quarter Result on 31-Jan-2006 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 722.22%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 36,067 42,166 51,349 47,444 43,559 40,668 40,865 -7.96%
PBT -2,184 -1,897 2,581 3,436 1,035 2,723 3,232 -
Tax -774 -620 -200 188 -229 -158 -178 165.69%
NP -2,958 -2,517 2,381 3,624 806 2,565 3,054 -
-
NP to SH -2,620 -2,020 2,694 3,996 486 2,449 3,054 -
-
Tax Rate - - 7.75% -5.47% 22.13% 5.80% 5.51% -
Total Cost 39,025 44,683 48,968 43,820 42,753 38,103 37,811 2.12%
-
Net Worth 112,185 117,818 149,990 72,574 100,826 70,171 95,315 11.44%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - - 3,628 - - - -
Div Payout % - - - 90.81% - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 112,185 117,818 149,990 72,574 100,826 70,171 95,315 11.44%
NOSH 72,847 72,727 72,810 72,574 72,537 70,171 64,840 8.04%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin -8.20% -5.97% 4.64% 7.64% 1.85% 6.31% 7.47% -
ROE -2.34% -1.71% 1.80% 5.51% 0.48% 3.49% 3.20% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 49.51 57.98 70.52 65.37 60.05 57.95 63.02 -14.82%
EPS -3.60 -2.78 3.70 5.70 0.67 3.66 4.71 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.54 1.62 2.06 1.00 1.39 1.00 1.47 3.14%
Adjusted Per Share Value based on latest NOSH - 72,574
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 49.56 57.94 70.56 65.19 59.85 55.88 56.15 -7.96%
EPS -3.60 -2.78 3.70 5.49 0.67 3.37 4.20 -
DPS 0.00 0.00 0.00 4.99 0.00 0.00 0.00 -
NAPS 1.5415 1.6189 2.061 0.9972 1.3854 0.9642 1.3097 11.44%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.58 0.70 0.72 0.75 0.87 1.03 0.80 -
P/RPS 1.17 1.21 1.02 1.15 1.45 1.78 1.27 -5.30%
P/EPS -16.13 -25.20 19.46 13.62 129.85 29.51 16.99 -
EY -6.20 -3.97 5.14 7.34 0.77 3.39 5.89 -
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.35 0.75 0.63 1.03 0.54 -20.83%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 20/12/06 05/09/06 29/06/06 28/03/06 24/01/06 01/09/05 22/06/05 -
Price 0.57 0.65 0.77 0.70 0.70 0.85 0.94 -
P/RPS 1.15 1.12 1.09 1.07 1.17 1.47 1.49 -15.81%
P/EPS -15.85 -23.40 20.81 12.71 104.48 24.36 19.96 -
EY -6.31 -4.27 4.81 7.87 0.96 4.11 5.01 -
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.37 0.70 0.50 0.85 0.64 -30.53%

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