[SAPCRES] QoQ TTM Result on 31-Jan-2005 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 173.59%
YoY- 10864.28%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 1,651,012 1,474,857 1,259,916 1,034,789 948,328 415,199 272,163 231.52%
PBT 97,110 94,638 90,340 72,452 -101,764 42,894 14,786 249.50%
Tax -11,139 -9,078 -5,730 2,434 -2 -12,301 -3,667 109.32%
NP 85,971 85,560 84,610 74,886 -101,766 30,593 11,119 289.55%
-
NP to SH 85,971 85,560 84,610 74,886 -101,766 30,593 11,119 289.55%
-
Tax Rate 11.47% 9.59% 6.34% -3.36% - 28.68% 24.80% -
Total Cost 1,565,041 1,389,297 1,175,306 959,903 1,050,094 384,606 261,044 228.94%
-
Net Worth 324,940 316,604 299,318 283,906 256,379 244,582 177,482 49.49%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div 13,173 - - - - - - -
Div Payout % 15.32% - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 324,940 316,604 299,318 283,906 256,379 244,582 177,482 49.49%
NOSH 878,218 879,458 880,349 860,321 854,597 843,389 709,931 15.19%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 5.21% 5.80% 6.72% 7.24% -10.73% 7.37% 4.09% -
ROE 26.46% 27.02% 28.27% 26.38% -39.69% 12.51% 6.26% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 188.00 167.70 143.12 120.28 110.97 49.23 38.34 187.79%
EPS 9.79 9.73 9.61 8.70 -11.91 3.63 1.57 237.65%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.36 0.34 0.33 0.30 0.29 0.25 29.77%
Adjusted Per Share Value based on latest NOSH - 860,321
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 129.25 115.46 98.63 81.01 74.24 32.50 21.31 231.49%
EPS 6.73 6.70 6.62 5.86 -7.97 2.39 0.87 289.68%
DPS 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2479 0.2343 0.2223 0.2007 0.1915 0.1389 49.53%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.85 1.07 1.04 1.06 1.19 1.17 1.31 -
P/RPS 0.45 0.64 0.73 0.88 1.07 2.38 3.42 -74.03%
P/EPS 8.68 11.00 10.82 12.18 -9.99 32.25 83.64 -77.82%
EY 11.52 9.09 9.24 8.21 -10.01 3.10 1.20 349.84%
DY 1.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.97 3.06 3.21 3.97 4.03 5.24 -42.15%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 13/12/05 19/09/05 23/06/05 24/03/05 02/12/04 - - -
Price 0.63 0.99 1.01 1.08 1.37 0.00 0.00 -
P/RPS 0.34 0.59 0.71 0.90 1.23 0.00 0.00 -
P/EPS 6.44 10.18 10.51 12.41 -11.50 0.00 0.00 -
EY 15.54 9.83 9.52 8.06 -8.69 0.00 0.00 -
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 2.75 2.97 3.27 4.57 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