[SAPIND] YoY Annualized Quarter Result on 30-Apr-2002 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 33.14%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Revenue 163,460 116,568 103,976 121,540 107,396 79,888 63,244 -1.00%
PBT 12,928 2,136 5,120 14,420 7,348 8,744 6,808 -0.67%
Tax -712 -1,532 -600 -1,680 -816 0 0 -100.00%
NP 12,216 604 4,520 12,740 6,532 8,744 6,808 -0.61%
-
NP to SH 12,216 604 4,520 12,740 6,532 8,744 6,808 -0.61%
-
Tax Rate 5.51% 71.72% 11.72% 11.65% 11.11% 0.00% 0.00% -
Total Cost 151,244 115,964 99,456 108,800 100,864 71,144 56,436 -1.04%
-
Net Worth 95,315 86,004 91,317 84,557 74,493 71,934 0 -100.00%
Dividend
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Net Worth 95,315 86,004 91,317 84,557 74,493 71,934 0 -100.00%
NOSH 64,840 65,652 41,697 40,265 40,024 39,963 39,953 -0.51%
Ratio Analysis
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
NP Margin 7.47% 0.52% 4.35% 10.48% 6.08% 10.95% 10.76% -
ROE 12.82% 0.70% 4.95% 15.07% 8.77% 12.16% 0.00% -
Per Share
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 252.09 177.55 249.36 301.85 268.33 199.90 158.30 -0.49%
EPS 18.84 0.92 10.84 31.64 16.32 21.88 17.04 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.31 2.19 2.10 1.8612 1.80 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 40,265
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
RPS 224.61 160.17 142.87 167.01 147.57 109.77 86.90 -1.00%
EPS 16.79 0.83 6.21 17.51 8.98 12.01 9.35 -0.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3097 1.1818 1.2548 1.1619 1.0236 0.9884 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 - -
Price 0.80 1.10 1.31 2.18 1.16 3.78 0.00 -
P/RPS 0.32 0.62 0.53 0.72 0.43 1.89 0.00 -100.00%
P/EPS 4.25 119.57 12.08 6.89 7.11 17.28 0.00 -100.00%
EY 23.55 0.84 8.27 14.51 14.07 5.79 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.84 0.60 1.04 0.62 2.10 0.00 -100.00%
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 30/04/99 CAGR
Date 22/06/05 21/06/04 27/06/03 25/06/02 25/05/01 28/06/00 - -
Price 0.94 0.94 1.61 1.65 1.31 2.68 0.00 -
P/RPS 0.37 0.53 0.65 0.55 0.49 1.34 0.00 -100.00%
P/EPS 4.99 102.17 14.85 5.21 8.03 12.25 0.00 -100.00%
EY 20.04 0.98 6.73 19.18 12.46 8.16 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.72 0.74 0.79 0.70 1.49 0.00 -100.00%

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