[SAPCRES] QoQ TTM Result on 31-Oct-2004 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
02-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -432.64%
YoY- -2478.27%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
TTM Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 1,474,857 1,259,916 1,034,789 948,328 415,199 272,163 132,351 399.63%
PBT 94,638 90,340 72,452 -101,764 42,894 14,786 2,779 952.89%
Tax -9,078 -5,730 2,434 -2 -12,301 -3,667 -2,096 165.94%
NP 85,560 84,610 74,886 -101,766 30,593 11,119 683 2410.99%
-
NP to SH 85,560 84,610 74,886 -101,766 30,593 11,119 683 2410.99%
-
Tax Rate 9.59% 6.34% -3.36% - 28.68% 24.80% 75.42% -
Total Cost 1,389,297 1,175,306 959,903 1,050,094 384,606 261,044 131,668 381.76%
-
Net Worth 316,604 299,318 283,906 256,379 244,582 177,482 72,746 166.80%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 316,604 299,318 283,906 256,379 244,582 177,482 72,746 166.80%
NOSH 879,458 880,349 860,321 854,597 843,389 709,931 75,777 413.37%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 5.80% 6.72% 7.24% -10.73% 7.37% 4.09% 0.52% -
ROE 27.02% 28.27% 26.38% -39.69% 12.51% 6.26% 0.94% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 167.70 143.12 120.28 110.97 49.23 38.34 174.66 -2.67%
EPS 9.73 9.61 8.70 -11.91 3.63 1.57 0.90 389.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.34 0.33 0.30 0.29 0.25 0.96 -48.02%
Adjusted Per Share Value based on latest NOSH - 854,597
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 115.46 98.63 81.01 74.24 32.50 21.31 10.36 399.67%
EPS 6.70 6.62 5.86 -7.97 2.39 0.87 0.05 2526.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2479 0.2343 0.2223 0.2007 0.1915 0.1389 0.057 166.67%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 1.07 1.04 1.06 1.19 1.17 1.31 7.60 -
P/RPS 0.64 0.73 0.88 1.07 2.38 3.42 4.35 -72.16%
P/EPS 11.00 10.82 12.18 -9.99 32.25 83.64 843.21 -94.47%
EY 9.09 9.24 8.21 -10.01 3.10 1.20 0.12 1695.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 3.06 3.21 3.97 4.03 5.24 7.92 -48.02%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 19/09/05 23/06/05 24/03/05 02/12/04 - - - -
Price 0.99 1.01 1.08 1.37 0.00 0.00 0.00 -
P/RPS 0.59 0.71 0.90 1.23 0.00 0.00 0.00 -
P/EPS 10.18 10.51 12.41 -11.50 0.00 0.00 0.00 -
EY 9.83 9.52 8.06 -8.69 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.97 3.27 4.57 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