[SAPIND] YoY Annualized Quarter Result on 31-Jan-2002 [#4]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
28-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- -13.17%
YoY- 136.92%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 143,873 96,521 119,285 119,844 87,736 70,413 34,199 -1.51%
PBT 15,182 654 12,943 11,249 5,736 4,827 -7,874 -
Tax -7,031 179 -1,914 -1,680 -1,697 320 7,874 -
NP 8,151 833 11,029 9,569 4,039 5,147 0 -100.00%
-
NP to SH 8,151 833 11,029 9,569 4,039 5,147 -7,580 -
-
Tax Rate 46.31% -27.37% 14.79% 14.93% 29.59% -6.63% - -
Total Cost 135,722 95,688 108,256 110,275 83,697 65,266 34,199 -1.45%
-
Net Worth 100,530 86,974 89,374 80,075 72,800 70,388 65,599 -0.45%
Dividend
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div 5,188 - 2,059 - - - - -100.00%
Div Payout % 63.66% - 18.67% - - - - -
Equity
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 100,530 86,974 89,374 80,075 72,800 70,388 65,599 -0.45%
NOSH 64,858 63,951 41,186 40,037 39,999 39,993 39,999 -0.51%
Ratio Analysis
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 5.67% 0.86% 9.25% 7.98% 4.60% 7.31% 0.00% -
ROE 8.11% 0.96% 12.34% 11.95% 5.55% 7.31% -11.55% -
Per Share
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 221.83 150.93 289.62 299.33 219.34 176.06 85.50 -1.00%
EPS 12.56 1.31 17.68 23.90 10.10 12.87 -18.95 -
DPS 8.00 0.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.55 1.36 2.17 2.00 1.82 1.76 1.64 0.06%
Adjusted Per Share Value based on latest NOSH - 40,000
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 197.69 132.63 163.91 164.68 120.56 96.75 46.99 -1.51%
EPS 11.20 1.14 15.15 13.15 5.55 7.07 -10.42 -
DPS 7.13 0.00 2.83 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.3814 1.1951 1.2281 1.1003 1.0003 0.9672 0.9014 -0.45%
Price Multiplier on Financial Quarter End Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 0.68 1.24 1.40 1.70 1.75 1.95 0.00 -
P/RPS 0.31 0.82 0.48 0.57 0.80 1.11 0.00 -100.00%
P/EPS 5.41 95.20 5.23 7.11 17.33 15.15 0.00 -100.00%
EY 18.48 1.05 19.13 14.06 5.77 6.60 0.00 -100.00%
DY 11.76 0.00 3.57 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.44 0.91 0.65 0.85 0.96 1.11 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 29/03/05 30/03/04 27/03/03 28/03/02 21/03/01 23/02/00 - -
Price 0.54 1.22 1.33 1.90 1.28 5.95 0.00 -
P/RPS 0.24 0.81 0.46 0.63 0.58 3.38 0.00 -100.00%
P/EPS 4.30 93.66 4.97 7.95 12.68 46.23 0.00 -100.00%
EY 23.27 1.07 20.13 12.58 7.89 2.16 0.00 -100.00%
DY 14.81 0.00 3.76 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.35 0.90 0.61 0.95 0.70 3.38 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