[SAPRES] QoQ TTM Result on 30-Apr-2005 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- -8.15%
YoY- 114.1%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 37,810 40,213 41,116 41,018 42,040 41,595 32,974 9.52%
PBT 1,860 613 1,370 1,557 1,617 12,989 15,313 -75.37%
Tax -1,307 83 227 179 273 2,538 -5,721 -62.52%
NP 553 696 1,597 1,736 1,890 15,527 9,592 -84.99%
-
NP to SH 728 696 1,597 1,736 1,890 15,527 9,592 -81.98%
-
Tax Rate 70.27% -13.54% -16.57% -11.50% -16.88% -19.54% 37.36% -
Total Cost 37,257 39,517 39,519 39,282 40,150 26,068 23,382 36.30%
-
Net Worth 167,747 138,076 139,508 139,493 169,561 170,046 139,154 13.22%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 167,747 138,076 139,508 139,493 169,561 170,046 139,154 13.22%
NOSH 139,789 138,076 139,508 139,493 140,133 139,382 139,154 0.30%
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 1.46% 1.73% 3.88% 4.23% 4.50% 37.33% 29.09% -
ROE 0.43% 0.50% 1.14% 1.24% 1.11% 9.13% 6.89% -
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 27.05 29.12 29.47 29.40 30.00 29.84 23.70 9.18%
EPS 0.52 0.50 1.14 1.24 1.35 11.14 6.89 -82.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.00 1.00 1.00 1.21 1.22 1.00 12.88%
Adjusted Per Share Value based on latest NOSH - 139,493
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 14.58 15.51 15.86 15.82 16.22 16.04 12.72 9.49%
EPS 0.28 0.27 0.62 0.67 0.73 5.99 3.70 -82.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.647 0.5326 0.5381 0.5381 0.654 0.6559 0.5367 13.23%
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 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.38 0.38 0.49 0.61 0.70 0.79 1.03 -
P/RPS 1.40 1.30 1.66 2.07 2.33 2.65 4.35 -52.93%
P/EPS 72.97 75.39 42.80 49.02 51.90 7.09 14.94 187.03%
EY 1.37 1.33 2.34 2.04 1.93 14.10 6.69 -65.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.38 0.49 0.61 0.58 0.65 1.03 -54.03%
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 29/03/06 01/12/05 05/09/05 29/06/05 31/03/05 15/12/04 29/09/04 -
Price 0.34 0.37 0.45 0.41 0.76 0.84 0.90 -
P/RPS 1.26 1.27 1.53 1.39 2.53 2.81 3.80 -51.99%
P/EPS 65.29 73.40 39.31 32.94 56.35 7.54 13.06 191.51%
EY 1.53 1.36 2.54 3.04 1.77 13.26 7.66 -65.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.37 0.45 0.41 0.63 0.69 0.90 -53.98%

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