[SAPRES] YoY Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
10-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 191.05%
YoY- 163.25%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 36,637 25,610 20,162 17,512 273,446 240,345 201,360 -24.70%
PBT 5,950 -2,220 182,748 30,633 14,528 2,164 -5,922 -
Tax -129 -133 -797 -8,036 -5,944 -4,172 -341 -14.94%
NP 5,821 -2,353 181,950 22,597 8,584 -2,008 -6,264 -
-
NP to SH 5,821 -2,353 181,950 22,597 8,584 -2,008 -6,264 -
-
Tax Rate 2.17% - 0.44% 26.23% 40.91% 192.79% - -
Total Cost 30,816 27,963 -161,788 -5,085 264,862 242,353 207,624 -27.21%
-
Net Worth 340,624 316,891 314,109 166,129 149,428 145,022 149,164 14.73%
Dividend
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 340,624 316,891 314,109 166,129 149,428 145,022 149,164 14.73%
NOSH 139,600 139,600 139,604 139,604 139,652 139,444 139,406 0.02%
Ratio Analysis
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 15.89% -9.19% 902.41% 129.04% 3.14% -0.84% -3.11% -
ROE 1.71% -0.74% 57.93% 13.60% 5.74% -1.38% -4.20% -
Per Share
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 26.24 18.35 14.44 12.54 195.80 172.36 144.44 -24.72%
EPS 4.17 -1.68 130.33 16.19 6.15 -1.44 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.44 2.27 2.25 1.19 1.07 1.04 1.07 14.71%
Adjusted Per Share Value based on latest NOSH - 139,594
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 14.13 9.88 7.78 6.75 105.47 92.71 77.67 -24.70%
EPS 2.25 -0.91 70.18 8.72 3.31 -0.77 -2.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3138 1.2223 1.2116 0.6408 0.5764 0.5594 0.5754 14.73%
Price Multiplier on Financial Quarter End Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 0.96 0.75 0.94 1.02 0.30 0.14 0.47 -
P/RPS 3.66 4.09 6.51 8.13 0.15 0.08 0.33 49.28%
P/EPS 23.02 -44.49 0.72 6.30 4.88 -9.72 -10.46 -
EY 4.34 -2.25 138.65 15.87 20.49 -10.29 -9.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.33 0.42 0.86 0.28 0.13 0.44 -1.98%
Price Multiplier on Announcement Date
31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 02/12/13 22/11/12 29/11/11 10/12/10 17/12/09 19/12/08 10/12/07 -
Price 0.91 0.73 0.90 1.46 0.29 0.17 0.40 -
P/RPS 3.47 3.98 6.23 11.64 0.15 0.10 0.28 52.06%
P/EPS 21.82 -43.30 0.69 9.02 4.72 -11.81 -8.90 -
EY 4.58 -2.31 144.81 11.09 21.20 -8.47 -11.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.32 0.40 1.23 0.27 0.16 0.37 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