[SAPRES] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
28-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 133.63%
YoY- -1.24%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 143,584 29,196 39,572 43,660 43,340 85,952 105,172 5.32%
PBT -12,788 -8,448 3,564 3,804 5,628 -8,020 -25,636 -10.94%
Tax -52 -744 -44 332 -1,440 8,020 25,636 -
NP -12,840 -9,192 3,520 4,136 4,188 0 0 -
-
NP to SH -12,840 -9,192 3,520 4,136 4,188 -8,804 -27,896 -12.12%
-
Tax Rate - - 1.23% -8.73% 25.59% - - -
Total Cost 156,424 38,388 36,052 39,524 39,152 85,952 105,172 6.83%
-
Net Worth 150,730 164,341 139,493 171,867 185,668 281,393 352,884 -13.21%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 150,730 164,341 139,493 171,867 185,668 281,393 352,884 -13.21%
NOSH 139,565 139,272 139,493 139,729 139,600 139,303 139,480 0.01%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin -8.94% -31.48% 8.90% 9.47% 9.66% 0.00% 0.00% -
ROE -8.52% -5.59% 2.52% 2.41% 2.26% -3.13% -7.91% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 102.88 20.96 28.37 31.25 31.05 61.70 75.40 5.31%
EPS -9.20 -6.60 2.52 2.96 3.00 -6.32 -20.00 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.18 1.00 1.23 1.33 2.02 2.53 -13.22%
Adjusted Per Share Value based on latest NOSH - 139,729
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 55.38 11.26 15.26 16.84 16.72 33.15 40.57 5.32%
EPS -4.95 -3.55 1.36 1.60 1.62 -3.40 -10.76 -12.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5814 0.6339 0.5381 0.6629 0.7162 1.0854 1.3611 -13.21%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.49 0.41 0.61 1.30 0.88 1.56 1.40 -
P/RPS 0.48 1.96 2.15 4.16 2.83 2.53 1.86 -20.20%
P/EPS -5.33 -6.21 24.17 43.92 29.33 -24.68 -7.00 -4.43%
EY -18.78 -16.10 4.14 2.28 3.41 -4.05 -14.29 4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.61 1.06 0.66 0.77 0.55 -3.28%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 29/06/07 27/06/06 29/06/05 28/06/04 11/07/03 24/05/02 28/06/01 -
Price 0.51 0.35 0.41 1.08 1.91 1.42 1.47 -
P/RPS 0.50 1.67 1.45 3.46 6.15 2.30 1.95 -20.28%
P/EPS -5.54 -5.30 16.25 36.49 63.67 -22.47 -7.35 -4.60%
EY -18.04 -18.86 6.15 2.74 1.57 -4.45 -13.61 4.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.30 0.41 0.88 1.44 0.70 0.58 -3.44%

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