[SAPIND] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -123.46%
YoY- -102.05%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 143,873 124,926 109,764 99,669 96,521 104,729 109,015 20.21%
PBT 15,182 13 618 -154 592 6,391 7,566 58.75%
Tax -7,030 -1,131 -278 -32 201 644 -539 449.79%
NP 8,152 -1,118 340 -186 793 7,035 7,027 10.35%
-
NP to SH 8,152 -1,118 340 -186 793 7,035 7,027 10.35%
-
Tax Rate 46.30% 8,700.00% 44.98% - -33.95% -10.08% 7.12% -
Total Cost 135,721 126,044 109,424 99,855 95,728 97,694 101,988 20.88%
-
Net Worth 92,143 87,223 88,777 86,004 87,996 91,888 90,949 0.86%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div 5,191 - - - - 2,082 2,082 83.36%
Div Payout % 63.68% - - - - 29.60% 29.63% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 92,143 87,223 88,777 86,004 87,996 91,888 90,949 0.86%
NOSH 64,889 65,581 64,801 65,652 64,703 42,150 41,720 34.06%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 5.67% -0.89% 0.31% -0.19% 0.82% 6.72% 6.45% -
ROE 8.85% -1.28% 0.38% -0.22% 0.90% 7.66% 7.73% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 221.72 190.49 169.39 151.81 149.17 248.46 261.30 -10.32%
EPS 12.56 -1.70 0.52 -0.28 1.23 16.69 16.84 -17.68%
DPS 8.00 0.00 0.00 0.00 0.00 5.00 5.00 36.60%
NAPS 1.42 1.33 1.37 1.31 1.36 2.18 2.18 -24.75%
Adjusted Per Share Value based on latest NOSH - 65,652
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 197.69 171.66 150.82 136.95 132.63 143.91 149.80 20.21%
EPS 11.20 -1.54 0.47 -0.26 1.09 9.67 9.66 10.31%
DPS 7.13 0.00 0.00 0.00 0.00 2.86 2.86 83.34%
NAPS 1.2661 1.1985 1.2199 1.1818 1.2091 1.2626 1.2497 0.86%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.68 0.86 0.92 1.10 1.24 2.01 1.72 -
P/RPS 0.31 0.45 0.54 0.72 0.83 0.81 0.66 -39.43%
P/EPS 5.41 -50.45 175.34 -388.27 101.18 12.04 10.21 -34.39%
EY 18.47 -1.98 0.57 -0.26 0.99 8.30 9.79 52.38%
DY 11.76 0.00 0.00 0.00 0.00 2.49 2.91 152.64%
P/NAPS 0.48 0.65 0.67 0.84 0.91 0.92 0.79 -28.15%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 29/03/05 16/12/04 24/09/04 21/06/04 30/03/04 16/12/03 30/09/03 -
Price 0.54 0.75 0.88 0.94 1.22 1.25 1.74 -
P/RPS 0.24 0.39 0.52 0.62 0.82 0.50 0.67 -49.40%
P/EPS 4.30 -43.99 167.72 -331.79 99.54 7.49 10.33 -44.10%
EY 23.26 -2.27 0.60 -0.30 1.00 13.35 9.68 78.92%
DY 14.81 0.00 0.00 0.00 0.00 4.00 2.87 197.13%
P/NAPS 0.38 0.56 0.64 0.72 0.90 0.57 0.80 -38.98%

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