[SAPCRES] QoQ Quarter Result on 30-Apr-2005 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -31.48%
YoY- 93.18%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 394,322 544,149 490,328 364,939 251,596 367,994 275,387 26.95%
PBT 20,962 23,644 35,285 29,700 8,355 21,203 30,887 -22.71%
Tax 5,554 -1,478 -5,094 -9,540 21,068 -6,333 -10,730 -
NP 26,516 22,166 30,191 20,160 29,423 14,870 20,157 19.99%
-
NP to SH 17,447 15,281 21,107 20,160 29,423 14,870 20,157 -9.15%
-
Tax Rate -26.50% 6.25% 14.44% 32.12% -252.16% 29.87% 34.74% -
Total Cost 367,806 521,983 460,137 344,779 222,173 353,124 255,230 27.49%
-
Net Worth 476,071 324,940 316,604 299,318 283,906 256,379 244,582 55.70%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 13,224 - - - - - - -
Div Payout % 75.80% - - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 476,071 324,940 316,604 299,318 283,906 256,379 244,582 55.70%
NOSH 881,614 878,218 879,458 880,349 860,321 854,597 843,389 2.99%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.72% 4.07% 6.16% 5.52% 11.69% 4.04% 7.32% -
ROE 3.66% 4.70% 6.67% 6.74% 10.36% 5.80% 8.24% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 44.73 61.96 55.75 41.45 29.24 43.06 32.65 23.28%
EPS 1.98 1.74 2.40 2.29 3.42 1.74 2.39 -11.76%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.37 0.36 0.34 0.33 0.30 0.29 51.18%
Adjusted Per Share Value based on latest NOSH - 880,349
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 30.87 42.60 38.39 28.57 19.70 28.81 21.56 26.95%
EPS 1.37 1.20 1.65 1.58 2.30 1.16 1.58 -9.04%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3727 0.2544 0.2479 0.2343 0.2223 0.2007 0.1915 55.69%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.81 0.85 1.07 1.04 1.06 1.19 1.17 -
P/RPS 1.81 1.37 1.92 2.51 3.62 2.76 3.58 -36.45%
P/EPS 40.93 48.85 44.58 45.41 30.99 68.39 48.95 -11.21%
EY 2.44 2.05 2.24 2.20 3.23 1.46 2.04 12.64%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.30 2.97 3.06 3.21 3.97 4.03 -48.16%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 22/09/04 -
Price 0.75 0.63 0.99 1.01 1.08 1.37 1.02 -
P/RPS 1.68 1.02 1.78 2.44 3.69 3.18 3.12 -33.73%
P/EPS 37.90 36.21 41.25 44.10 31.58 78.74 42.68 -7.59%
EY 2.64 2.76 2.42 2.27 3.17 1.27 2.34 8.35%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.70 2.75 2.97 3.27 4.57 3.52 -46.08%

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