[SAPNRG] YoY Annualized Quarter Result on 31-Jul-2015 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
15-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- -30.04%
YoY- -61.81%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 4,629,296 6,851,558 7,233,558 10,123,396 10,276,700 8,225,806 5,478,678 -2.76%
PBT -375,694 276,286 622,548 794,954 2,331,402 1,219,260 721,174 -
Tax -149,298 -162,690 -179,212 -63,964 -418,924 -139,172 -182,404 -3.28%
NP -524,992 113,596 443,336 730,990 1,912,478 1,080,088 538,770 -
-
NP to SH -523,578 112,922 445,152 729,560 1,910,436 1,008,250 436,366 -
-
Tax Rate - 58.88% 28.79% 8.05% 17.97% 11.41% 25.29% -
Total Cost 5,154,288 6,737,962 6,790,222 9,392,406 8,364,222 7,145,718 4,939,908 0.71%
-
Net Worth 9,404,597 12,597,904 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 7.60%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - 161,195 281,651 - - -
Div Payout % - - - 22.09% 14.74% - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 9,404,597 12,597,904 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 7.60%
NOSH 5,992,000 5,992,000 5,951,229 5,970,212 5,992,584 5,994,352 5,004,197 3.04%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -11.34% 1.66% 6.13% 7.22% 18.61% 13.13% 9.83% -
ROE -5.57% 0.90% 3.63% 5.79% 17.91% 10.51% 7.21% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 77.77 115.30 121.55 169.57 171.49 137.23 109.48 -5.53%
EPS -8.80 1.90 7.48 12.22 31.88 16.82 8.72 -
DPS 0.00 0.00 0.00 2.70 4.70 0.00 0.00 -
NAPS 1.58 2.12 2.06 2.11 1.78 1.60 1.2101 4.54%
Adjusted Per Share Value based on latest NOSH - 5,981,896
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 25.12 37.17 39.25 54.92 55.76 44.63 29.72 -2.76%
EPS -2.84 0.61 2.42 3.96 10.37 5.47 2.37 -
DPS 0.00 0.00 0.00 0.87 1.53 0.00 0.00 -
NAPS 0.5102 0.6835 0.6651 0.6835 0.5787 0.5204 0.3285 7.61%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.605 1.54 1.43 2.45 4.31 3.86 2.45 -
P/RPS 0.78 1.34 1.18 1.44 2.51 2.81 2.24 -16.11%
P/EPS -6.88 81.04 19.12 20.05 13.52 22.95 28.10 -
EY -14.54 1.23 5.23 4.99 7.40 4.36 3.56 -
DY 0.00 0.00 0.00 1.10 1.09 0.00 0.00 -
P/NAPS 0.38 0.73 0.69 1.16 2.42 2.41 2.02 -24.29%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 27/09/17 28/09/16 15/09/15 25/09/14 30/09/13 24/09/12 -
Price 0.41 1.61 1.50 1.87 4.13 3.69 2.36 -
P/RPS 0.53 1.40 1.23 1.10 2.41 2.69 2.16 -20.86%
P/EPS -4.66 84.72 20.05 15.30 12.95 21.94 27.06 -
EY -21.45 1.18 4.99 6.53 7.72 4.56 3.69 -
DY 0.00 0.00 0.00 1.44 1.14 0.00 0.00 -
P/NAPS 0.26 0.76 0.73 0.89 2.32 2.31 1.95 -28.51%

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