[SAPRES] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 174.23%
YoY- 386.62%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 18,942 18,038 17,486 79,118 136,371 201,044 271,069 -83.11%
PBT 163,572 159,043 34,739 22,619 10,712 12,503 10,539 525.34%
Tax 9,146 8,579 4,128 -6,069 -4,677 -6,274 -4,500 -
NP 172,718 167,622 38,867 16,550 6,035 6,229 6,039 840.98%
-
NP to SH 172,718 167,622 38,867 16,550 6,035 6,229 6,039 840.98%
-
Tax Rate -5.59% -5.39% -11.88% 26.83% 43.66% 50.18% 42.70% -
Total Cost -153,776 -149,584 -21,381 62,568 130,336 194,815 265,030 -
-
Net Worth 315,692 308,511 177,281 166,116 151,487 150,463 151,710 63.21%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 315,692 308,511 177,281 166,116 151,487 150,463 151,710 63.21%
NOSH 139,686 139,598 139,591 139,594 138,979 139,318 141,785 -0.99%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 911.83% 929.27% 222.27% 20.92% 4.43% 3.10% 2.23% -
ROE 54.71% 54.33% 21.92% 9.96% 3.98% 4.14% 3.98% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 13.56 12.92 12.53 56.68 98.12 144.31 191.18 -82.94%
EPS 123.65 120.07 27.84 11.86 4.34 4.47 4.26 850.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.21 1.27 1.19 1.09 1.08 1.07 64.84%
Adjusted Per Share Value based on latest NOSH - 139,594
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 7.31 6.96 6.74 30.52 52.60 77.55 104.56 -83.11%
EPS 66.62 64.65 14.99 6.38 2.33 2.40 2.33 840.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2177 1.19 0.6838 0.6407 0.5843 0.5804 0.5852 63.20%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.03 0.90 1.22 1.02 0.47 0.37 0.44 -
P/RPS 7.60 6.97 9.74 1.80 0.48 0.26 0.23 936.34%
P/EPS 0.83 0.75 4.38 8.60 10.82 8.28 10.33 -81.46%
EY 120.05 133.42 22.82 11.62 9.24 12.08 9.68 438.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.96 0.86 0.43 0.34 0.41 7.99%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 15/09/11 30/06/11 31/03/11 10/12/10 23/09/10 29/06/10 23/03/10 -
Price 0.82 1.00 0.85 1.46 1.13 0.40 0.32 -
P/RPS 6.05 7.74 6.79 2.58 1.15 0.28 0.17 989.04%
P/EPS 0.66 0.83 3.05 12.31 26.02 8.95 7.51 -80.32%
EY 150.79 120.07 32.76 8.12 3.84 11.18 13.31 406.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.67 1.23 1.04 0.37 0.30 12.96%

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