[SAPRES] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 61.87%
YoY- 152.43%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 41,116 41,018 42,040 41,595 32,974 25,459 25,379 37.98%
PBT 1,370 1,557 1,617 12,989 15,313 -6,150 -5,694 -
Tax 227 179 273 2,538 -5,721 -6,160 -6,603 -
NP 1,597 1,736 1,890 15,527 9,592 -12,310 -12,297 -
-
NP to SH 1,597 1,736 1,890 15,527 9,592 -12,310 -12,297 -
-
Tax Rate -16.57% -11.50% -16.88% -19.54% 37.36% - - -
Total Cost 39,519 39,282 40,150 26,068 23,382 37,769 37,676 3.23%
-
Net Worth 139,508 139,493 169,561 170,046 139,154 171,867 170,231 -12.43%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 139,508 139,493 169,561 170,046 139,154 171,867 170,231 -12.43%
NOSH 139,508 139,493 140,133 139,382 139,154 139,729 139,534 -0.01%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 3.88% 4.23% 4.50% 37.33% 29.09% -48.35% -48.45% -
ROE 1.14% 1.24% 1.11% 9.13% 6.89% -7.16% -7.22% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 29.47 29.40 30.00 29.84 23.70 18.22 18.19 37.98%
EPS 1.14 1.24 1.35 11.14 6.89 -8.81 -8.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.21 1.22 1.00 1.23 1.22 -12.42%
Adjusted Per Share Value based on latest NOSH - 139,382
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 15.86 15.82 16.22 16.04 12.72 9.82 9.79 37.97%
EPS 0.62 0.67 0.73 5.99 3.70 -4.75 -4.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5381 0.5381 0.654 0.6559 0.5367 0.6629 0.6566 -12.43%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.49 0.61 0.70 0.79 1.03 1.30 1.76 -
P/RPS 1.66 2.07 2.33 2.65 4.35 7.13 9.68 -69.16%
P/EPS 42.80 49.02 51.90 7.09 14.94 -14.76 -19.97 -
EY 2.34 2.04 1.93 14.10 6.69 -6.78 -5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.61 0.58 0.65 1.03 1.06 1.44 -51.29%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 05/09/05 29/06/05 31/03/05 15/12/04 29/09/04 28/06/04 30/03/04 -
Price 0.45 0.41 0.76 0.84 0.90 1.08 1.53 -
P/RPS 1.53 1.39 2.53 2.81 3.80 5.93 8.41 -67.92%
P/EPS 39.31 32.94 56.35 7.54 13.06 -12.26 -17.36 -
EY 2.54 3.04 1.77 13.26 7.66 -8.16 -5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.63 0.69 0.90 0.88 1.25 -49.42%

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