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

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 1527.96%
YoY- 107.96%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES'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 30/09/03 CAGR
Revenue 1,034,789 948,328 415,199 272,163 132,351 370,812 370,812 115.11%
PBT 72,452 -101,764 42,894 14,786 2,779 9,318 9,318 362.22%
Tax 2,434 -2 -12,301 -3,667 -2,096 -5,039 -5,039 -
NP 74,886 -101,766 30,593 11,119 683 4,279 4,279 746.92%
-
NP to SH 74,886 -101,766 30,593 11,119 683 4,279 4,279 746.92%
-
Tax Rate -3.36% - 28.68% 24.80% 75.42% 54.08% 54.08% -
Total Cost 959,903 1,050,094 384,606 261,044 131,668 366,533 366,533 105.15%
-
Net Worth 283,906 256,379 244,582 177,482 72,746 0 219,318 21.24%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Net Worth 283,906 256,379 244,582 177,482 72,746 0 219,318 21.24%
NOSH 860,321 854,597 843,389 709,931 75,777 75,888 75,888 512.47%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
NP Margin 7.24% -10.73% 7.37% 4.09% 0.52% 1.15% 1.15% -
ROE 26.38% -39.69% 12.51% 6.26% 0.94% 0.00% 1.95% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
RPS 120.28 110.97 49.23 38.34 174.66 488.62 488.62 -64.87%
EPS 8.70 -11.91 3.63 1.57 0.90 5.64 5.64 38.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.30 0.29 0.25 0.96 0.00 2.89 -80.20%
Adjusted Per Share Value based on latest NOSH - 709,931
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
RPS 81.01 74.24 32.50 21.31 10.36 29.03 29.03 115.11%
EPS 5.86 -7.97 2.39 0.87 0.05 0.33 0.33 756.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2223 0.2007 0.1915 0.1389 0.057 0.00 0.1717 21.26%
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 30/09/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 30/09/03 -
Price 1.06 1.19 1.17 1.31 7.60 14.00 12.70 -
P/RPS 0.88 1.07 2.38 3.42 4.35 2.87 2.60 -55.45%
P/EPS 12.18 -9.99 32.25 83.64 843.21 248.29 225.24 -88.66%
EY 8.21 -10.01 3.10 1.20 0.12 0.40 0.44 788.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 3.97 4.03 5.24 7.92 0.00 4.39 -20.83%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 30/09/03 CAGR
Date 24/03/05 02/12/04 - - - - - -
Price 1.08 1.37 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.90 1.23 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.41 -11.50 0.00 0.00 0.00 0.00 0.00 -
EY 8.06 -8.69 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 4.57 0.00 0.00 0.00 0.00 0.00 -

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