[SAPCRES] YoY Annual (Unaudited) Result on 31-Jan-2007 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
27-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
YoY- -123.95%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 3,257,043 3,451,702 2,261,905 1,766,118 1,793,739 1,034,789 633,927 31.32%
PBT 363,999 281,560 171,393 41,123 109,591 72,451 -167,063 -
Tax -28,745 -31,790 -20,365 -8,054 -2,233 2,435 10,406 -
NP 335,254 249,770 151,028 33,069 107,358 74,886 -156,657 -
-
NP to SH 172,035 115,774 78,264 -17,724 73,995 74,886 -156,657 -
-
Tax Rate 7.90% 11.29% 11.88% 19.59% 2.04% -3.36% - -
Total Cost 2,921,789 3,201,932 2,110,877 1,733,049 1,686,381 959,903 790,584 24.31%
-
Net Worth 1,050,502 906,422 711,439 434,238 475,167 284,377 73,505 55.71%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 88,596 58,858 20,924 17,724 26,398 - - -
Div Payout % 51.50% 50.84% 26.74% 0.00% 35.68% - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 1,050,502 906,422 711,439 434,238 475,167 284,377 73,505 55.71%
NOSH 1,265,665 1,177,171 1,046,235 886,200 879,940 861,749 75,778 59.81%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 10.29% 7.24% 6.68% 1.87% 5.99% 7.24% -24.71% -
ROE 16.38% 12.77% 11.00% -4.08% 15.57% 26.33% -213.12% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 257.34 293.22 216.19 199.29 203.85 120.08 836.55 -17.82%
EPS 13.59 9.83 7.48 -2.00 8.41 8.69 -206.73 -
DPS 7.00 5.00 2.00 2.00 3.00 0.00 0.00 -
NAPS 0.83 0.77 0.68 0.49 0.54 0.33 0.97 -2.56%
Adjusted Per Share Value based on latest NOSH - 884,819
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 254.98 270.22 177.07 138.26 140.42 81.01 49.63 31.32%
EPS 13.47 9.06 6.13 -1.39 5.79 5.86 -12.26 -
DPS 6.94 4.61 1.64 1.39 2.07 0.00 0.00 -
NAPS 0.8224 0.7096 0.557 0.3399 0.372 0.2226 0.0575 55.73%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 -
Price 2.32 0.75 1.50 0.72 0.81 1.06 7.60 -
P/RPS 0.90 0.26 0.69 0.36 0.40 0.88 0.00 -
P/EPS 17.07 7.63 20.05 -36.00 9.63 12.20 0.00 -
EY 5.86 13.11 4.99 -2.78 10.38 8.20 0.00 -
DY 3.02 6.67 1.33 2.78 3.70 0.00 0.00 -
P/NAPS 2.80 0.97 2.21 1.47 1.50 3.21 7.92 -15.89%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 24/03/10 12/03/09 26/03/08 27/03/07 28/03/06 24/03/05 24/03/04 -
Price 2.36 0.62 1.12 0.83 0.75 1.08 7.10 -
P/RPS 0.92 0.21 0.52 0.42 0.37 0.90 0.00 -
P/EPS 17.36 6.30 14.97 -41.50 8.92 12.43 0.00 -
EY 5.76 15.86 6.68 -2.41 11.21 8.05 0.00 -
DY 2.97 8.06 1.79 2.41 4.00 0.00 0.00 -
P/NAPS 2.84 0.81 1.65 1.69 1.39 3.27 7.40 -14.74%

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