[SAPNRG] YoY Annualized Quarter Result on 30-Apr-2014 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
19-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2015
Quarter
30-Apr-2014 [#1]
Profit Trend
QoQ- 87.47%
YoY- 443.86%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 7,078,284 7,765,776 9,032,680 9,774,272 6,490,088 2,727,308 21.00%
PBT 417,544 498,476 1,345,360 2,556,056 637,964 338,296 4.29%
Tax -307,888 -58,368 -300,472 -515,608 -123,396 -96,496 26.10%
NP 109,656 440,108 1,044,888 2,040,448 514,568 241,800 -14.62%
-
NP to SH 110,132 441,244 1,042,776 2,037,680 374,672 166,628 -7.94%
-
Tax Rate 73.74% 11.71% 22.33% 20.17% 19.34% 28.52% -
Total Cost 6,968,628 7,325,668 7,987,792 7,733,824 5,975,520 2,485,508 22.88%
-
Net Worth 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 0 -
Dividend
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - 322,139 563,358 - - -
Div Payout % - - 30.89% 27.65% - - -
Equity
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 0 -
NOSH 5,992,000 5,962,756 5,965,537 5,993,176 6,004,359 1,277,158 36.20%
Ratio Analysis
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 1.55% 5.67% 11.57% 20.88% 7.93% 8.87% -
ROE 0.86% 3.74% 8.61% 19.21% 4.05% 0.00% -
Per Share
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 118.71 130.24 151.41 163.09 108.09 213.54 -11.07%
EPS 1.84 7.40 17.48 34.00 6.24 0.00 -
DPS 0.00 0.00 5.40 9.40 0.00 0.00 -
NAPS 2.15 1.98 2.03 1.77 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,993,176
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 38.40 42.13 49.01 53.03 35.21 14.80 20.99%
EPS 0.60 2.39 5.66 11.06 2.03 0.90 -7.78%
DPS 0.00 0.00 1.75 3.06 0.00 0.00 -
NAPS 0.6955 0.6406 0.657 0.5755 0.5017 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 - -
Price 2.00 1.65 2.66 4.31 3.18 0.00 -
P/RPS 1.68 1.27 1.76 2.64 2.94 0.00 -
P/EPS 108.28 22.30 15.22 12.68 50.96 0.00 -
EY 0.92 4.48 6.57 7.89 1.96 0.00 -
DY 0.00 0.00 2.03 2.18 0.00 0.00 -
P/NAPS 0.93 0.83 1.31 2.44 2.06 0.00 -
Price Multiplier on Announcement Date
30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 19/06/17 28/06/16 15/06/15 19/06/14 28/06/13 - -
Price 1.85 1.42 2.42 4.33 4.09 0.00 -
P/RPS 1.56 1.09 1.60 2.65 3.78 0.00 -
P/EPS 100.16 19.19 13.84 12.74 65.54 0.00 -
EY 1.00 5.21 7.22 7.85 1.53 0.00 -
DY 0.00 0.00 2.23 2.17 0.00 0.00 -
P/NAPS 0.86 0.72 1.19 2.45 2.66 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