[SAPNRG] YoY Annualized Quarter Result on 30-Apr-2015 [#1]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
15-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
30-Apr-2015 [#1]
Profit Trend
QoQ- -27.22%
YoY- -48.83%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 4,219,780 7,078,284 7,765,776 9,032,680 9,774,272 6,490,088 2,727,308 7.54%
PBT -432,716 417,544 498,476 1,345,360 2,556,056 637,964 338,296 -
Tax -113,460 -307,888 -58,368 -300,472 -515,608 -123,396 -96,496 2.73%
NP -546,176 109,656 440,108 1,044,888 2,040,448 514,568 241,800 -
-
NP to SH -542,936 110,132 441,244 1,042,776 2,037,680 374,672 166,628 -
-
Tax Rate - 73.74% 11.71% 22.33% 20.17% 19.34% 28.52% -
Total Cost 4,765,956 6,968,628 7,325,668 7,987,792 7,733,824 5,975,520 2,485,508 11.45%
-
Net Worth 9,404,597 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 0 -
Dividend
30/04/18 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
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 9,404,597 12,819,915 11,806,258 12,110,041 10,607,922 9,246,712 0 -
NOSH 5,992,000 5,992,000 5,962,756 5,965,537 5,993,176 6,004,359 1,277,158 29.37%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -12.94% 1.55% 5.67% 11.57% 20.88% 7.93% 8.87% -
ROE -5.77% 0.86% 3.74% 8.61% 19.21% 4.05% 0.00% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 70.89 118.71 130.24 151.41 163.09 108.09 213.54 -16.78%
EPS -9.12 1.84 7.40 17.48 34.00 6.24 0.00 -
DPS 0.00 0.00 0.00 5.40 9.40 0.00 0.00 -
NAPS 1.58 2.15 1.98 2.03 1.77 1.54 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,965,537
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 22.96 38.52 42.26 49.15 53.19 35.32 14.84 7.54%
EPS -2.95 0.60 2.40 5.67 11.09 2.04 0.91 -
DPS 0.00 0.00 0.00 1.75 3.07 0.00 0.00 -
NAPS 0.5118 0.6976 0.6425 0.659 0.5773 0.5032 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 - -
Price 0.64 2.00 1.65 2.66 4.31 3.18 0.00 -
P/RPS 0.90 1.68 1.27 1.76 2.64 2.94 0.00 -
P/EPS -7.02 108.28 22.30 15.22 12.68 50.96 0.00 -
EY -14.25 0.92 4.48 6.57 7.89 1.96 0.00 -
DY 0.00 0.00 0.00 2.03 2.18 0.00 0.00 -
P/NAPS 0.41 0.93 0.83 1.31 2.44 2.06 0.00 -
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 19/06/17 28/06/16 15/06/15 19/06/14 28/06/13 - -
Price 0.64 1.85 1.42 2.42 4.33 4.09 0.00 -
P/RPS 0.90 1.56 1.09 1.60 2.65 3.78 0.00 -
P/EPS -7.02 100.16 19.19 13.84 12.74 65.54 0.00 -
EY -14.25 1.00 5.21 7.22 7.85 1.53 0.00 -
DY 0.00 0.00 0.00 2.23 2.17 0.00 0.00 -
P/NAPS 0.41 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