[SAPIND] YoY Annualized Quarter Result on 31-Oct-2002 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Oct-2002 [#3]
Profit Trend
QoQ- -21.6%
YoY- -5.51%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Revenue 166,789 140,182 102,309 121,570 121,926 84,350 71,125 -0.90%
PBT 9,320 4,036 4,808 13,588 11,848 7,368 7,512 -0.22%
Tax -728 -1,601 174 -3,174 -828 0 0 -100.00%
NP 8,592 2,434 4,982 10,413 11,020 7,368 7,512 -0.14%
-
NP to SH 7,985 2,434 4,982 10,413 11,020 7,368 7,512 -0.06%
-
Tax Rate 7.81% 39.67% -3.62% 23.36% 6.99% 0.00% 0.00% -
Total Cost 158,197 137,748 97,326 111,157 110,906 76,982 63,613 -0.96%
-
Net Worth 96,239 86,426 91,227 86,184 80,848 74,373 0 -100.00%
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Net Worth 96,239 86,426 91,227 86,184 80,848 74,373 0 -100.00%
NOSH 69,236 64,982 41,847 41,040 40,024 39,985 39,985 -0.58%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
NP Margin 5.15% 1.74% 4.87% 8.57% 9.04% 8.73% 10.56% -
ROE 8.30% 2.82% 5.46% 12.08% 13.63% 9.91% 0.00% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 240.90 215.72 244.48 296.22 304.63 210.95 177.88 -0.32%
EPS 10.97 3.75 11.91 25.37 27.53 18.43 18.79 0.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.33 2.18 2.10 2.02 1.86 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 41,565
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
RPS 229.18 192.62 140.58 167.05 167.54 115.90 97.73 -0.90%
EPS 10.97 3.35 6.85 14.31 15.14 10.12 10.32 -0.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3224 1.1876 1.2535 1.1842 1.1109 1.0219 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 - -
Price 0.87 0.86 2.01 1.40 1.40 1.99 0.00 -
P/RPS 0.36 0.40 0.82 0.47 0.46 0.94 0.00 -100.00%
P/EPS 7.54 22.95 16.88 5.52 5.08 10.80 0.00 -100.00%
EY 13.26 4.36 5.92 18.12 19.67 9.26 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.65 0.92 0.67 0.69 1.07 0.00 -100.00%
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 31/10/99 CAGR
Date 24/01/06 16/12/04 16/12/03 29/11/02 12/12/01 14/12/00 09/12/99 -
Price 0.70 0.75 1.25 1.43 1.66 1.80 0.00 -
P/RPS 0.29 0.35 0.51 0.48 0.54 0.85 0.00 -100.00%
P/EPS 6.07 20.02 10.50 5.64 6.03 9.77 0.00 -100.00%
EY 16.48 5.00 9.53 17.74 16.59 10.24 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.57 0.68 0.82 0.97 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