[SAPCRES] QoQ TTM Result on 30-Apr-2005 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 12.99%
YoY- 660.95%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 1,793,738 1,651,012 1,474,857 1,259,916 1,034,789 948,328 415,199 164.55%
PBT 109,591 97,110 94,638 90,340 72,452 -101,764 42,894 86.57%
Tax -10,558 -11,139 -9,078 -5,730 2,434 -2 -12,301 -9.65%
NP 99,033 85,971 85,560 84,610 74,886 -101,766 30,593 118.36%
-
NP to SH 73,995 85,971 85,560 84,610 74,886 -101,766 30,593 79.89%
-
Tax Rate 9.63% 11.47% 9.59% 6.34% -3.36% - 28.68% -
Total Cost 1,694,705 1,565,041 1,389,297 1,175,306 959,903 1,050,094 384,606 168.04%
-
Net Worth 476,071 324,940 316,604 299,318 283,906 256,379 244,582 55.70%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 13,224 13,173 - - - - - -
Div Payout % 17.87% 15.32% - - - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 476,071 324,940 316,604 299,318 283,906 256,379 244,582 55.70%
NOSH 881,614 878,218 879,458 880,349 860,321 854,597 843,389 2.99%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 5.52% 5.21% 5.80% 6.72% 7.24% -10.73% 7.37% -
ROE 15.54% 26.46% 27.02% 28.27% 26.38% -39.69% 12.51% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 203.46 188.00 167.70 143.12 120.28 110.97 49.23 156.86%
EPS 8.39 9.79 9.73 9.61 8.70 -11.91 3.63 74.54%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.37 0.36 0.34 0.33 0.30 0.29 51.18%
Adjusted Per Share Value based on latest NOSH - 880,349
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 140.42 129.25 115.46 98.63 81.01 74.24 32.50 164.56%
EPS 5.79 6.73 6.70 6.62 5.86 -7.97 2.39 80.08%
DPS 1.04 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3727 0.2544 0.2479 0.2343 0.2223 0.2007 0.1915 55.69%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.81 0.85 1.07 1.04 1.06 1.19 1.17 -
P/RPS 0.40 0.45 0.64 0.73 0.88 1.07 2.38 -69.44%
P/EPS 9.65 8.68 11.00 10.82 12.18 -9.99 32.25 -55.16%
EY 10.36 11.52 9.09 9.24 8.21 -10.01 3.10 123.03%
DY 1.85 1.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 2.30 2.97 3.06 3.21 3.97 4.03 -48.16%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 - -
Price 0.75 0.63 0.99 1.01 1.08 1.37 0.00 -
P/RPS 0.37 0.34 0.59 0.71 0.90 1.23 0.00 -
P/EPS 8.94 6.44 10.18 10.51 12.41 -11.50 0.00 -
EY 11.19 15.54 9.83 9.52 8.06 -8.69 0.00 -
DY 2.00 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.70 2.75 2.97 3.27 4.57 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