[SAPRES] YoY Annualized Quarter Result on 31-Jul-2012 [#2]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2013
Quarter
31-Jul-2012 [#2]
Profit Trend
QoQ- -15.71%
YoY- -98.47%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Revenue 41,390 38,972 37,346 21,936 19,940 10,968 17,028 19.42%
PBT 3,476 7,938 5,872 4,228 276,660 2,114 15,066 -25.40%
Tax -1,402 -564 -262 0 -1,196 0 -7,302 -28.09%
NP 2,074 7,374 5,610 4,228 275,464 2,114 7,764 -23.19%
-
NP to SH 2,074 7,374 5,610 4,228 275,464 2,114 7,764 -23.19%
-
Tax Rate 40.33% 7.11% 4.46% 0.00% 0.43% 0.00% 48.47% -
Total Cost 39,316 31,598 31,736 17,708 -255,524 8,854 9,264 33.50%
-
Net Worth 367,148 349,000 339,228 321,079 315,502 353,190 152,207 19.24%
Dividend
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Net Worth 367,148 349,000 339,228 321,079 315,502 353,190 152,207 19.24%
NOSH 139,600 139,600 139,600 139,600 139,602 139,601 139,640 -0.00%
Ratio Analysis
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
NP Margin 5.01% 18.92% 15.02% 19.27% 1,381.46% 19.27% 45.60% -
ROE 0.56% 2.11% 1.65% 1.32% 87.31% 0.60% 5.10% -
Per Share
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
RPS 29.65 27.92 26.75 15.71 14.28 7.86 12.19 19.44%
EPS 1.48 5.28 4.02 3.02 197.32 1.51 5.56 -23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.50 2.43 2.30 2.26 2.53 1.09 19.25%
Adjusted Per Share Value based on latest NOSH - 139,600
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
RPS 15.96 15.03 14.41 8.46 7.69 4.23 6.57 19.41%
EPS 0.80 2.84 2.16 1.63 106.25 0.82 2.99 -23.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4162 1.3462 1.3085 1.2385 1.2169 1.3623 0.5871 19.24%
Price Multiplier on Financial Quarter End Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Date 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 31/01/12 30/07/10 -
Price 0.845 1.11 0.965 0.82 1.03 0.92 0.47 -
P/RPS 2.85 3.98 3.61 5.22 7.21 11.71 3.85 -5.83%
P/EPS 56.88 21.01 24.01 27.07 0.52 60.75 8.45 46.39%
EY 1.76 4.76 4.16 3.69 191.57 1.65 11.83 -31.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.44 0.40 0.36 0.46 0.36 0.43 -5.73%
Price Multiplier on Announcement Date
31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/01/12 31/07/10 CAGR
Date 21/09/15 23/09/14 27/09/13 27/09/12 15/09/11 26/03/12 23/09/10 -
Price 0.905 1.00 0.95 0.78 0.82 0.98 1.13 -
P/RPS 3.05 3.58 3.55 4.96 5.74 12.47 9.27 -19.92%
P/EPS 60.92 18.93 23.64 25.75 0.42 64.72 20.32 24.54%
EY 1.64 5.28 4.23 3.88 240.63 1.55 4.92 -19.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.39 0.34 0.36 0.39 1.04 -20.02%

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