[SAPRES] QoQ TTM Result on 30-Apr-2011 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
30-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
30-Apr-2011 [#1]
Profit Trend
QoQ- 331.27%
YoY- 2590.99%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 20,612 19,474 18,942 18,038 17,486 79,118 136,371 -71.52%
PBT 135,956 146,861 163,572 159,043 34,739 22,619 10,712 441.59%
Tax 1,367 11,522 9,146 8,579 4,128 -6,069 -4,677 -
NP 137,323 158,383 172,718 167,622 38,867 16,550 6,035 698.43%
-
NP to SH 137,323 158,383 172,718 167,622 38,867 16,550 6,035 698.43%
-
Tax Rate -1.01% -7.85% -5.59% -5.39% -11.88% 26.83% 43.66% -
Total Cost -116,711 -138,909 -153,776 -149,584 -21,381 62,568 130,336 -
-
Net Worth 352,981 313,763 315,692 308,511 177,281 166,116 151,487 75.48%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 352,981 313,763 315,692 308,511 177,281 166,116 151,487 75.48%
NOSH 139,600 139,450 139,686 139,598 139,591 139,594 138,979 0.29%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 666.23% 813.30% 911.83% 929.27% 222.27% 20.92% 4.43% -
ROE 38.90% 50.48% 54.71% 54.33% 21.92% 9.96% 3.98% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 14.77 13.96 13.56 12.92 12.53 56.68 98.12 -71.60%
EPS 98.43 113.58 123.65 120.07 27.84 11.86 4.34 696.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.25 2.26 2.21 1.27 1.19 1.09 75.03%
Adjusted Per Share Value based on latest NOSH - 139,598
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 7.95 7.51 7.31 6.96 6.74 30.52 52.60 -71.52%
EPS 52.97 61.09 66.62 64.65 14.99 6.38 2.33 697.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3615 1.2102 1.2177 1.19 0.6838 0.6407 0.5843 75.48%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 0.92 0.94 1.03 0.90 1.22 1.02 0.47 -
P/RPS 6.23 6.73 7.60 6.97 9.74 1.80 0.48 449.71%
P/EPS 0.93 0.83 0.83 0.75 4.38 8.60 10.82 -80.43%
EY 106.99 120.83 120.05 133.42 22.82 11.62 9.24 409.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.42 0.46 0.41 0.96 0.86 0.43 -11.14%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 26/03/12 29/11/11 15/09/11 30/06/11 31/03/11 10/12/10 23/09/10 -
Price 0.98 0.90 0.82 1.00 0.85 1.46 1.13 -
P/RPS 6.63 6.44 6.05 7.74 6.79 2.58 1.15 220.49%
P/EPS 1.00 0.79 0.66 0.83 3.05 12.31 26.02 -88.54%
EY 100.44 126.20 150.79 120.07 32.76 8.12 3.84 775.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.36 0.45 0.67 1.23 1.04 -47.90%

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