[SAPIND] QoQ TTM Result on 30-Apr-2007 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -4.45%
YoY- -710.54%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 145,357 138,338 138,389 148,280 166,027 177,026 184,518 -14.66%
PBT 9,123 -62,200 -65,799 -70,212 -67,870 1,936 5,155 46.15%
Tax -4,002 -889 -1,344 -1,758 -1,751 -1,406 -861 177.73%
NP 5,121 -63,089 -67,143 -71,970 -69,621 530 4,294 12.42%
-
NP to SH 5,039 -50,957 -54,564 -58,764 -56,259 2,050 5,156 -1.51%
-
Tax Rate 43.87% - - - - 72.62% 16.70% -
Total Cost 140,236 201,427 205,532 220,250 235,648 176,496 180,224 -15.36%
-
Net Worth 59,573 0 56,843 50,157 50,217 112,185 117,818 -36.45%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 2,179 - - - - 3,628 3,628 -28.74%
Div Payout % 43.25% - - - - 177.01% 70.38% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 59,573 0 56,843 50,157 50,217 112,185 117,818 -36.45%
NOSH 72,650 72,797 72,876 72,692 72,778 72,847 72,727 -0.07%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.52% -45.60% -48.52% -48.54% -41.93% 0.30% 2.33% -
ROE 8.46% 0.00% -95.99% -117.16% -112.03% 1.83% 4.38% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 200.08 190.03 189.89 203.98 228.13 243.01 253.71 -14.60%
EPS 6.94 -70.00 -74.87 -80.84 -77.30 2.81 7.09 -1.41%
DPS 3.00 0.00 0.00 0.00 0.00 5.00 5.00 -28.79%
NAPS 0.82 0.00 0.78 0.69 0.69 1.54 1.62 -36.40%
Adjusted Per Share Value based on latest NOSH - 72,692
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 199.67 190.03 190.10 203.69 228.07 243.18 253.47 -14.66%
EPS 6.92 -70.00 -74.95 -80.72 -77.28 2.82 7.08 -1.50%
DPS 2.99 0.00 0.00 0.00 0.00 4.98 4.98 -28.76%
NAPS 0.8184 0.00 0.7809 0.689 0.6898 1.5411 1.6184 -36.44%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.35 0.49 0.67 0.55 0.58 0.58 0.70 -
P/RPS 0.17 0.26 0.35 0.27 0.25 0.24 0.28 -28.23%
P/EPS 5.05 -0.70 -0.89 -0.68 -0.75 20.61 9.87 -35.95%
EY 19.82 -142.85 -111.75 -146.98 -133.28 4.85 10.13 56.24%
DY 8.57 0.00 0.00 0.00 0.00 8.62 7.14 12.90%
P/NAPS 0.43 0.00 0.86 0.80 0.84 0.38 0.43 0.00%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 27/03/08 19/12/07 25/09/07 25/05/07 30/03/07 20/12/06 05/09/06 -
Price 0.45 0.43 0.46 0.47 0.56 0.57 0.65 -
P/RPS 0.22 0.23 0.24 0.23 0.25 0.23 0.26 -10.51%
P/EPS 6.49 -0.61 -0.61 -0.58 -0.72 20.26 9.17 -20.53%
EY 15.41 -162.79 -162.76 -172.00 -138.04 4.94 10.91 25.80%
DY 6.67 0.00 0.00 0.00 0.00 8.77 7.69 -9.02%
P/NAPS 0.55 0.00 0.59 0.68 0.81 0.37 0.40 23.58%

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