[SAPIND] YoY Annualized Quarter Result on 30-Apr-2007 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- 101.31%
YoY- -92.98%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 294,680 209,304 208,572 134,408 205,396 163,460 116,568 16.70%
PBT 23,532 2,080 13,812 956 10,324 12,928 2,136 49.14%
Tax -4,928 -1,980 -2,224 -828 -800 -712 -1,532 21.48%
NP 18,604 100 11,588 128 9,524 12,216 604 77.00%
-
NP to SH 18,604 100 11,588 756 10,776 12,216 604 77.00%
-
Tax Rate 20.94% 95.19% 16.10% 86.61% 7.75% 5.51% 71.72% -
Total Cost 276,076 209,204 196,984 134,280 195,872 151,244 115,964 15.54%
-
Net Worth 75,697 74,166 62,598 50,157 149,990 95,315 86,004 -2.10%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 75,697 74,166 62,598 50,157 149,990 95,315 86,004 -2.10%
NOSH 72,785 83,333 72,788 72,692 72,810 64,840 65,652 1.73%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 6.31% 0.05% 5.56% 0.10% 4.64% 7.47% 0.52% -
ROE 24.58% 0.13% 18.51% 1.51% 7.18% 12.82% 0.70% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 404.86 251.16 286.54 184.90 282.10 252.09 177.55 14.71%
EPS 25.56 0.12 15.92 1.04 14.80 18.84 0.92 73.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.89 0.86 0.69 2.06 1.47 1.31 -3.77%
Adjusted Per Share Value based on latest NOSH - 72,692
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 404.80 287.52 286.51 184.63 282.15 224.54 160.13 16.70%
EPS 25.56 0.14 15.92 1.04 14.80 16.78 0.83 76.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0398 1.0188 0.8599 0.689 2.0604 1.3093 1.1814 -2.10%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.60 0.50 0.50 0.55 0.72 0.80 1.10 -
P/RPS 0.15 0.20 0.17 0.30 0.26 0.32 0.62 -21.05%
P/EPS 2.35 416.67 3.14 52.88 4.86 4.25 119.57 -48.03%
EY 42.60 0.24 31.84 1.89 20.56 23.55 0.84 92.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.58 0.80 0.35 0.54 0.84 -5.98%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 22/06/10 23/06/09 30/06/08 25/05/07 29/06/06 22/06/05 21/06/04 -
Price 0.66 0.46 0.48 0.47 0.77 0.94 0.94 -
P/RPS 0.16 0.18 0.17 0.25 0.27 0.37 0.53 -18.08%
P/EPS 2.58 383.33 3.02 45.19 5.20 4.99 102.17 -45.82%
EY 38.73 0.26 33.17 2.21 19.22 20.04 0.98 84.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.52 0.56 0.68 0.37 0.64 0.72 -2.19%

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