[SAPIND] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -27.49%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 134,408 205,396 163,460 116,568 103,976 121,540 107,396 3.80%
PBT 956 10,324 12,928 2,136 5,120 14,420 7,348 -28.80%
Tax -828 -800 -712 -1,532 -600 -1,680 -816 0.24%
NP 128 9,524 12,216 604 4,520 12,740 6,532 -48.06%
-
NP to SH 756 10,776 12,216 604 4,520 12,740 6,532 -30.17%
-
Tax Rate 86.61% 7.75% 5.51% 71.72% 11.72% 11.65% 11.11% -
Total Cost 134,280 195,872 151,244 115,964 99,456 108,800 100,864 4.88%
-
Net Worth 50,157 149,990 95,315 86,004 91,317 84,557 74,493 -6.37%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 50,157 149,990 95,315 86,004 91,317 84,557 74,493 -6.37%
NOSH 72,692 72,810 64,840 65,652 41,697 40,265 40,024 10.45%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 0.10% 4.64% 7.47% 0.52% 4.35% 10.48% 6.08% -
ROE 1.51% 7.18% 12.82% 0.70% 4.95% 15.07% 8.77% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 184.90 282.10 252.09 177.55 249.36 301.85 268.33 -6.01%
EPS 1.04 14.80 18.84 0.92 10.84 31.64 16.32 -36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 2.06 1.47 1.31 2.19 2.10 1.8612 -15.23%
Adjusted Per Share Value based on latest NOSH - 65,652
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 184.63 282.15 224.54 160.13 142.83 166.96 147.53 3.80%
EPS 1.04 14.80 16.78 0.83 6.21 17.50 8.97 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.689 2.0604 1.3093 1.1814 1.2544 1.1616 1.0233 -6.37%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.55 0.72 0.80 1.10 1.31 2.18 1.16 -
P/RPS 0.30 0.26 0.32 0.62 0.53 0.72 0.43 -5.82%
P/EPS 52.88 4.86 4.25 119.57 12.08 6.89 7.11 39.69%
EY 1.89 20.56 23.55 0.84 8.27 14.51 14.07 -28.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.35 0.54 0.84 0.60 1.04 0.62 4.33%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 25/05/07 29/06/06 22/06/05 21/06/04 27/06/03 25/06/02 25/05/01 -
Price 0.47 0.77 0.94 0.94 1.61 1.65 1.31 -
P/RPS 0.25 0.27 0.37 0.53 0.65 0.55 0.49 -10.60%
P/EPS 45.19 5.20 4.99 102.17 14.85 5.21 8.03 33.35%
EY 2.21 19.22 20.04 0.98 6.73 19.18 12.46 -25.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.37 0.64 0.72 0.74 0.79 0.70 -0.48%

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