[SAPCRES] QoQ TTM Result on 31-Jul-2006 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- -22.15%
YoY- -45.78%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 1,859,675 1,766,119 1,717,179 1,687,806 1,808,962 1,793,738 1,651,012 8.28%
PBT 48,379 41,175 42,300 85,539 96,209 109,591 97,110 -37.23%
Tax -8,054 -8,053 -3,509 -1,366 -2,939 -10,558 -11,139 -19.48%
NP 40,325 33,122 38,791 84,173 93,270 99,033 85,971 -39.71%
-
NP to SH -13,002 -17,691 -7,622 46,391 59,593 73,995 85,971 -
-
Tax Rate 16.65% 19.56% 8.30% 1.60% 3.05% 9.63% 11.47% -
Total Cost 1,819,350 1,732,997 1,678,388 1,603,633 1,715,692 1,694,705 1,565,041 10.58%
-
Net Worth 499,237 433,561 452,021 497,393 487,215 476,071 324,940 33.25%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 17,696 17,696 13,224 13,224 13,224 13,224 13,173 21.81%
Div Payout % 0.00% 0.00% 0.00% 28.51% 22.19% 17.87% 15.32% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 499,237 433,561 452,021 497,393 487,215 476,071 324,940 33.25%
NOSH 924,513 884,819 886,315 888,202 885,846 881,614 878,218 3.49%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 2.17% 1.88% 2.26% 4.99% 5.16% 5.52% 5.21% -
ROE -2.60% -4.08% -1.69% 9.33% 12.23% 15.54% 26.46% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 201.15 199.60 193.74 190.02 204.21 203.46 188.00 4.62%
EPS -1.41 -2.00 -0.86 5.22 6.73 8.39 9.79 -
DPS 1.91 2.00 1.50 1.50 1.50 1.50 1.50 17.53%
NAPS 0.54 0.49 0.51 0.56 0.55 0.54 0.37 28.75%
Adjusted Per Share Value based on latest NOSH - 888,202
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 145.59 138.26 134.43 132.13 141.62 140.42 129.25 8.28%
EPS -1.02 -1.38 -0.60 3.63 4.67 5.79 6.73 -
DPS 1.39 1.39 1.04 1.04 1.04 1.04 1.03 22.18%
NAPS 0.3908 0.3394 0.3539 0.3894 0.3814 0.3727 0.2544 33.23%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 31/01/06 31/10/05 -
Price 1.37 0.72 0.69 0.79 0.87 0.81 0.85 -
P/RPS 0.68 0.36 0.36 0.42 0.43 0.40 0.45 31.78%
P/EPS -97.41 -36.01 -80.24 15.13 12.93 9.65 8.68 -
EY -1.03 -2.78 -1.25 6.61 7.73 10.36 11.52 -
DY 1.40 2.78 2.17 1.90 1.72 1.85 1.76 -14.18%
P/NAPS 2.54 1.47 1.35 1.41 1.58 1.50 2.30 6.86%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 21/06/07 27/03/07 15/12/06 27/09/06 22/06/06 28/03/06 13/12/05 -
Price 1.94 0.83 0.69 0.77 0.84 0.75 0.63 -
P/RPS 0.96 0.42 0.36 0.41 0.41 0.37 0.34 100.14%
P/EPS -137.94 -41.51 -80.24 14.74 12.49 8.94 6.44 -
EY -0.72 -2.41 -1.25 6.78 8.01 11.19 15.54 -
DY 0.99 2.41 2.17 1.95 1.79 2.00 2.38 -44.36%
P/NAPS 3.59 1.69 1.35 1.38 1.53 1.39 1.70 64.82%

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