[SAPCRES] QoQ Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 107.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Revenue 251,596 367,994 275,387 139,812 165,135 0 132,351 61.52%
PBT 8,355 21,203 30,887 12,007 -165,861 0 2,779 127.42%
Tax 21,068 -6,333 -10,730 -1,571 18,632 0 -2,096 -
NP 29,423 14,870 20,157 10,436 -147,229 0 683 1559.01%
-
NP to SH 29,423 14,870 20,157 10,436 -147,229 0 683 1559.01%
-
Tax Rate -252.16% 29.87% 34.74% 13.08% - - 75.42% -
Total Cost 222,173 353,124 255,230 129,376 312,364 0 131,668 47.77%
-
Net Worth 283,906 256,379 244,582 177,482 73,504 0 219,318 21.24%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Net Worth 283,906 256,379 244,582 177,482 73,504 0 219,318 21.24%
NOSH 860,321 854,597 843,389 709,931 75,777 75,888 75,888 512.47%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
NP Margin 11.69% 4.04% 7.32% 7.46% -89.16% 0.00% 0.52% -
ROE 10.36% 5.80% 8.24% 5.88% -200.30% 0.00% 0.31% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
RPS 29.24 43.06 32.65 19.69 217.92 0.00 174.40 -73.63%
EPS 3.42 1.74 2.39 1.47 -194.29 0.00 0.90 170.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.30 0.29 0.25 0.97 0.00 2.89 -80.20%
Adjusted Per Share Value based on latest NOSH - 709,931
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
RPS 19.70 28.81 21.56 10.95 12.93 0.00 10.36 61.55%
EPS 2.30 1.16 1.58 0.82 -11.53 0.00 0.05 1642.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.2007 0.1915 0.1389 0.0575 0.00 0.1717 21.26%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 30/09/03 -
Price 1.06 1.19 1.17 1.31 7.60 14.00 12.70 -
P/RPS 3.62 2.76 3.58 6.65 0.00 0.00 7.28 -40.63%
P/EPS 30.99 68.39 48.95 89.12 0.00 0.00 1,411.11 -94.21%
EY 3.23 1.46 2.04 1.12 0.00 0.00 0.07 1646.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.97 4.03 5.24 7.92 0.00 4.39 -20.83%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Date 24/03/05 02/12/04 22/09/04 23/06/04 24/03/04 - 14/11/03 -
Price 1.08 1.37 1.02 1.04 7.10 0.00 16.20 -
P/RPS 3.69 3.18 3.12 5.28 0.00 0.00 9.29 -49.80%
P/EPS 31.58 78.74 42.68 70.75 0.00 0.00 1,800.00 -95.10%
EY 3.17 1.27 2.34 1.41 0.00 0.00 0.06 1832.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 4.57 3.52 4.16 7.40 0.00 5.61 -33.16%

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