[SAPNRG] YoY Annualized Quarter Result on 31-Oct-2017 [#3]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
07-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Oct-2017 [#3]
Profit Trend
QoQ- -357.34%
YoY- -157.26%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 5,205,704 7,116,346 5,089,169 6,274,336 7,784,672 10,603,325 10,064,737 -10.39%
PBT 198,068 -379,757 -196,789 -95,429 680,702 793,996 2,102,242 -32.51%
Tax -124,653 -57,380 -195,409 -195,800 -175,258 -133,410 -363,184 -16.31%
NP 73,414 -437,137 -392,198 -291,229 505,444 660,585 1,739,058 -40.96%
-
NP to SH 73,541 -435,065 -390,505 -290,593 507,514 659,512 1,738,157 -40.94%
-
Tax Rate 62.93% - - - 25.75% 16.80% 17.28% -
Total Cost 5,132,289 7,553,483 5,481,367 6,565,565 7,279,228 9,942,740 8,325,678 -7.73%
-
Net Worth 9,263,646 13,710,494 9,523,643 12,228,672 12,583,484 13,799,571 11,143,057 -3.02%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - 107,529 347,471 -
Div Payout % - - - - - 16.30% 19.99% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 9,263,646 13,710,494 9,523,643 12,228,672 12,583,484 13,799,571 11,143,057 -3.02%
NOSH 15,978,925 15,978,925 5,992,000 5,992,000 5,992,155 5,973,840 5,990,891 17.74%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 1.41% -6.14% -7.71% -4.64% 6.49% 6.23% 17.28% -
ROE 0.79% -3.17% -4.10% -2.38% 4.03% 4.78% 15.60% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 32.59 44.64 85.50 105.70 131.15 177.50 168.00 -23.89%
EPS 0.47 -2.73 -6.56 -4.88 8.53 11.04 29.01 -49.66%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 5.80 -
NAPS 0.58 0.86 1.60 2.06 2.12 2.31 1.86 -17.63%
Adjusted Per Share Value based on latest NOSH - 5,992,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 28.24 38.61 27.61 34.04 42.24 57.53 54.61 -10.39%
EPS 0.40 -2.36 -2.12 -1.58 2.75 3.58 9.43 -40.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.58 1.89 -
NAPS 0.5026 0.7439 0.5167 0.6635 0.6827 0.7487 0.6046 -3.02%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.10 0.265 0.34 1.60 1.62 2.11 3.41 -
P/RPS 0.31 0.59 0.40 1.51 1.24 1.19 2.03 -26.86%
P/EPS 21.72 -9.71 -5.18 -32.68 18.95 19.11 11.75 10.77%
EY 4.60 -10.30 -19.30 -3.06 5.28 5.23 8.51 -9.73%
DY 0.00 0.00 0.00 0.00 0.00 0.85 1.70 -
P/NAPS 0.17 0.31 0.21 0.78 0.76 0.91 1.83 -32.67%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 21/12/20 05/12/19 06/12/18 07/12/17 08/12/16 22/12/15 09/12/14 -
Price 0.125 0.265 0.355 0.965 1.55 1.71 2.45 -
P/RPS 0.38 0.59 0.42 0.91 1.18 0.96 1.46 -20.07%
P/EPS 27.15 -9.71 -5.41 -19.71 18.13 15.49 8.44 21.47%
EY 3.68 -10.30 -18.48 -5.07 5.52 6.46 11.84 -17.68%
DY 0.00 0.00 0.00 0.00 0.00 1.05 2.37 -
P/NAPS 0.22 0.31 0.22 0.47 0.73 0.74 1.32 -25.79%

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