[SAPRES] QoQ TTM Result on 31-Jan-2013 [#4]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jan-2013 [#4]
Profit Trend
QoQ- 3779.67%
YoY- -75.75%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 36,473 35,908 32,685 28,203 24,698 21,610 21,226 43.32%
PBT 39,245 33,939 33,465 33,117 -805 1,705 7,983 188.28%
Tax 187 53 61 184 -100 0 0 -
NP 39,432 33,992 33,526 33,301 -905 1,705 7,983 189.19%
-
NP to SH 39,432 33,992 33,526 33,301 -905 1,705 7,983 189.19%
-
Tax Rate -0.48% -0.16% -0.18% -0.56% - 0.00% 0.00% -
Total Cost -2,959 1,916 -841 -5,098 25,603 19,905 13,243 -
-
Net Worth 340,624 339,228 347,604 351,719 316,891 321,079 321,079 4.00%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 340,624 339,228 347,604 351,719 316,891 321,079 321,079 4.00%
NOSH 139,600 139,600 139,600 139,600 139,600 139,600 139,600 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 108.11% 94.66% 102.57% 118.08% -3.66% 7.89% 37.61% -
ROE 11.58% 10.02% 9.64% 9.47% -0.29% 0.53% 2.49% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 26.13 25.72 23.41 20.21 17.69 15.48 15.20 43.36%
EPS 28.25 24.35 24.02 23.86 -0.65 1.22 5.72 189.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.43 2.49 2.52 2.27 2.30 2.30 4.00%
Adjusted Per Share Value based on latest NOSH - 139,571
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 14.07 13.85 12.61 10.88 9.53 8.34 8.19 43.29%
EPS 15.21 13.11 12.93 12.84 -0.35 0.66 3.08 189.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3138 1.3085 1.3408 1.3566 1.2223 1.2385 1.2385 4.00%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.96 0.965 0.68 0.66 0.75 0.82 0.88 -
P/RPS 3.67 3.75 2.90 3.27 4.24 5.30 5.79 -26.14%
P/EPS 3.40 3.96 2.83 2.77 -115.69 67.14 15.39 -63.35%
EY 29.42 25.23 35.32 36.15 -0.86 1.49 6.50 172.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.27 0.26 0.33 0.36 0.38 1.74%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 02/12/13 27/09/13 27/06/13 29/03/13 22/11/12 27/09/12 28/06/12 -
Price 0.91 0.95 0.87 0.67 0.73 0.78 0.88 -
P/RPS 3.48 3.69 3.72 3.32 4.13 5.04 5.79 -28.71%
P/EPS 3.22 3.90 3.62 2.81 -112.61 63.86 15.39 -64.65%
EY 31.04 25.63 27.60 35.61 -0.89 1.57 6.50 182.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.35 0.27 0.32 0.34 0.38 -1.75%

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