[SAPCRES] QoQ Quarter Result on 31-Oct-2003 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Revenue 275,387 139,812 165,135 0 132,351 0 238,461 14.15%
PBT 30,887 12,007 -165,861 0 2,779 0 6,539 316.78%
Tax -10,730 -1,571 18,632 0 -2,096 0 -2,943 228.49%
NP 20,157 10,436 -147,229 0 683 0 3,596 387.82%
-
NP to SH 20,157 10,436 -147,229 0 683 0 3,596 387.82%
-
Tax Rate 34.74% 13.08% - - 75.42% - 45.01% -
Total Cost 255,230 129,376 312,364 0 131,668 0 234,865 7.94%
-
Net Worth 244,582 177,482 73,504 0 219,318 0 217,274 11.49%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Net Worth 244,582 177,482 73,504 0 219,318 0 217,274 11.49%
NOSH 843,389 709,931 75,777 75,888 75,888 75,705 75,705 817.31%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
NP Margin 7.32% 7.46% -89.16% 0.00% 0.52% 0.00% 1.51% -
ROE 8.24% 5.88% -200.30% 0.00% 0.31% 0.00% 1.66% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 32.65 19.69 217.92 0.00 174.40 0.00 314.99 -87.55%
EPS 2.39 1.47 -194.29 0.00 0.90 0.00 4.75 -46.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.25 0.97 0.00 2.89 0.00 2.87 -87.84%
Adjusted Per Share Value based on latest NOSH - 75,888
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
RPS 21.56 10.95 12.93 0.00 10.36 0.00 18.67 14.14%
EPS 1.58 0.82 -11.53 0.00 0.05 0.00 0.28 390.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1389 0.0575 0.00 0.1717 0.00 0.1701 11.51%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 30/09/03 31/07/03 30/06/03 -
Price 1.17 1.31 7.60 14.00 12.70 6.80 5.20 -
P/RPS 3.58 6.65 0.00 0.00 7.28 0.00 1.65 103.83%
P/EPS 48.95 89.12 0.00 0.00 1,411.11 0.00 109.47 -52.28%
EY 2.04 1.12 0.00 0.00 0.07 0.00 0.91 110.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.03 5.24 7.92 0.00 4.39 0.00 1.81 108.74%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 31/07/03 30/06/03 CAGR
Date 22/09/04 23/06/04 24/03/04 - 14/11/03 - 27/08/03 -
Price 1.02 1.04 7.10 0.00 16.20 0.00 8.50 -
P/RPS 3.12 5.28 0.00 0.00 9.29 0.00 2.70 14.21%
P/EPS 42.68 70.75 0.00 0.00 1,800.00 0.00 178.95 -73.22%
EY 2.34 1.41 0.00 0.00 0.06 0.00 0.56 272.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 4.16 7.40 0.00 5.61 0.00 2.96 17.26%

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