[SAPIND] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 13.32%
YoY- -61.44%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 187,954 163,066 130,774 104,288 124,608 118,350 84,064 14.34%
PBT 1,368 11,910 5,746 5,694 16,514 9,388 8,914 -26.81%
Tax -2,478 -634 -1,530 -572 -3,232 -756 0 -
NP -1,110 11,276 4,216 5,122 13,282 8,632 8,914 -
-
NP to SH 510 11,006 4,216 5,122 13,282 8,632 8,914 -37.91%
-
Tax Rate 181.14% 5.32% 26.63% 10.05% 19.57% 8.05% 0.00% -
Total Cost 189,064 151,790 126,558 99,166 111,326 109,718 75,150 16.61%
-
Net Worth 118,151 67,521 88,860 90,928 88,057 77,199 73,216 8.29%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 118,151 67,521 88,860 90,928 88,057 77,199 73,216 8.29%
NOSH 72,933 67,521 64,861 41,710 40,767 40,000 40,008 10.52%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -0.59% 6.91% 3.22% 4.91% 10.66% 7.29% 10.60% -
ROE 0.43% 16.30% 4.74% 5.63% 15.08% 11.18% 12.17% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 257.71 241.50 201.62 250.03 305.66 295.88 210.11 3.46%
EPS 0.70 16.70 6.50 12.28 32.58 21.58 22.28 -43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.37 2.18 2.16 1.93 1.83 -2.01%
Adjusted Per Share Value based on latest NOSH - 41,720
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 258.26 224.07 179.69 143.30 171.22 162.62 115.51 14.34%
EPS 0.70 15.12 5.79 7.04 18.25 11.86 12.25 -37.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6235 0.9278 1.221 1.2494 1.21 1.0608 1.0061 8.29%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.70 1.03 0.92 1.72 1.71 1.68 2.77 -
P/RPS 0.27 0.43 0.46 0.69 0.56 0.57 1.32 -23.23%
P/EPS 100.10 6.32 14.15 14.01 5.25 7.78 12.43 41.55%
EY 1.00 15.83 7.07 7.14 19.05 12.85 8.04 -29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.03 0.67 0.79 0.79 0.87 1.51 -18.88%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 28/09/01 28/09/00 -
Price 0.65 0.85 0.88 1.74 1.46 1.39 2.08 -
P/RPS 0.25 0.35 0.44 0.70 0.48 0.47 0.99 -20.48%
P/EPS 92.95 5.21 13.54 14.17 4.48 6.44 9.34 46.63%
EY 1.08 19.18 7.39 7.06 22.32 15.53 10.71 -31.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.85 0.64 0.80 0.68 0.72 1.14 -16.01%

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