[SAPRES] QoQ TTM Result on 31-Oct-2007 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
10-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 24.04%
YoY- 16.35%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 238,088 233,438 204,352 183,256 143,053 96,285 67,688 131.46%
PBT -6,224 -8,429 -10,308 -7,107 -9,858 -11,483 -10,398 -28.99%
Tax 2,427 3,658 3,645 -863 -634 -1,210 -1,383 -
NP -3,797 -4,771 -6,663 -7,970 -10,492 -12,693 -11,781 -53.02%
-
NP to SH -3,797 -4,771 -6,663 -7,970 -10,492 -12,693 -11,781 -53.02%
-
Tax Rate - - - - - - - -
Total Cost 241,885 238,209 211,015 191,226 153,545 108,978 79,469 110.16%
-
Net Worth 145,022 147,223 147,769 150,429 149,023 150,730 151,578 -2.90%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 145,022 147,223 147,769 150,429 149,023 150,730 151,578 -2.90%
NOSH 139,444 140,212 139,404 140,588 139,274 139,565 136,557 1.40%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin -1.59% -2.04% -3.26% -4.35% -7.33% -13.18% -17.40% -
ROE -2.62% -3.24% -4.51% -5.30% -7.04% -8.42% -7.77% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 170.74 166.49 146.59 130.35 102.71 68.99 49.57 128.24%
EPS -2.72 -3.40 -4.78 -5.67 -7.53 -9.09 -8.63 -53.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.05 1.06 1.07 1.07 1.08 1.11 -4.25%
Adjusted Per Share Value based on latest NOSH - 140,588
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 91.83 90.04 78.82 70.69 55.18 37.14 26.11 131.44%
EPS -1.46 -1.84 -2.57 -3.07 -4.05 -4.90 -4.54 -53.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5594 0.5679 0.57 0.5802 0.5748 0.5814 0.5847 -2.90%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.23 0.31 0.31 0.47 0.64 0.49 0.31 -
P/RPS 0.13 0.19 0.21 0.36 0.62 0.71 0.63 -65.11%
P/EPS -8.45 -9.11 -6.49 -8.29 -8.50 -5.39 -3.59 77.03%
EY -11.84 -10.98 -15.42 -12.06 -11.77 -18.56 -27.83 -43.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.30 0.29 0.44 0.60 0.45 0.28 -14.86%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 23/09/08 30/06/08 18/03/08 10/12/07 25/09/07 29/06/07 30/03/07 -
Price 0.20 0.23 0.23 0.40 0.47 0.51 0.37 -
P/RPS 0.12 0.14 0.16 0.31 0.46 0.74 0.75 -70.56%
P/EPS -7.34 -6.76 -4.81 -7.06 -6.24 -5.61 -4.29 43.09%
EY -13.61 -14.79 -20.78 -14.17 -16.03 -17.83 -23.32 -30.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.37 0.44 0.47 0.33 -30.81%

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