[SAPIND] QoQ Quarter Result on 31-Jul-2004 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 1196.03%
YoY- 36.76%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 40,865 38,736 39,750 36,245 29,142 19,789 24,588 40.35%
PBT 3,232 12,155 154 2,339 534 -3,014 759 162.94%
Tax -178 -5,829 -436 -382 -383 70 417 -
NP 3,054 6,326 -282 1,957 151 -2,944 1,176 89.04%
-
NP to SH 3,054 6,326 -282 1,957 151 -2,944 1,176 89.04%
-
Tax Rate 5.51% 47.96% 283.12% 16.33% 71.72% - -54.94% -
Total Cost 37,811 32,410 40,032 34,288 28,991 22,733 23,412 37.69%
-
Net Worth 95,315 92,143 87,223 88,777 86,004 87,996 91,888 2.47%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - 5,191 - - - - - -
Div Payout % - 82.06% - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 95,315 92,143 87,223 88,777 86,004 87,996 91,888 2.47%
NOSH 64,840 64,889 65,581 64,801 65,652 64,703 42,150 33.29%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 7.47% 16.33% -0.71% 5.40% 0.52% -14.88% 4.78% -
ROE 3.20% 6.87% -0.32% 2.20% 0.18% -3.35% 1.28% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 63.02 59.70 60.61 55.93 44.39 30.58 58.33 5.29%
EPS 4.71 9.75 -0.43 3.02 0.23 -4.55 2.79 41.82%
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.42 1.33 1.37 1.31 1.36 2.18 -23.12%
Adjusted Per Share Value based on latest NOSH - 64,801
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 56.14 53.21 54.60 49.79 40.03 27.18 33.78 40.34%
EPS 4.20 8.69 -0.39 2.69 0.21 -4.04 1.62 88.83%
DPS 0.00 7.13 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3093 1.2658 1.1982 1.2195 1.1814 1.2088 1.2623 2.46%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.80 0.68 0.86 0.92 1.10 1.24 2.01 -
P/RPS 1.27 1.14 1.42 1.64 2.48 4.05 3.45 -48.66%
P/EPS 16.99 6.98 -200.00 30.46 478.26 -27.25 72.04 -61.86%
EY 5.89 14.34 -0.50 3.28 0.21 -3.67 1.39 162.08%
DY 0.00 11.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.48 0.65 0.67 0.84 0.91 0.92 -29.91%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 22/06/05 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 16/12/03 -
Price 0.94 0.54 0.75 0.88 0.94 1.22 1.25 -
P/RPS 1.49 0.90 1.24 1.57 2.12 3.99 2.14 -21.46%
P/EPS 19.96 5.54 -174.42 29.14 408.70 -26.81 44.80 -41.69%
EY 5.01 18.05 -0.57 3.43 0.24 -3.73 2.23 71.62%
DY 0.00 14.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.38 0.56 0.64 0.72 0.90 0.57 8.03%

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