[SAPIND] YoY Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
16-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -42.25%
YoY- -51.14%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 135,857 173,392 166,789 140,182 102,309 121,570 121,926 1.81%
PBT 5,560 -2,000 9,320 4,036 4,808 13,588 11,848 -11.84%
Tax -976 -2,684 -728 -1,601 174 -3,174 -828 2.77%
NP 4,584 -4,684 8,592 2,434 4,982 10,413 11,020 -13.59%
-
NP to SH 4,474 -3,153 7,985 2,434 4,982 10,413 11,020 -13.94%
-
Tax Rate 17.55% - 7.81% 39.67% -3.62% 23.36% 6.99% -
Total Cost 131,273 178,076 158,197 137,748 97,326 111,157 110,906 2.84%
-
Net Worth 58,112 112,055 96,239 86,426 91,227 86,184 80,848 -5.35%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 58,112 112,055 96,239 86,426 91,227 86,184 80,848 -5.35%
NOSH 72,640 72,763 69,236 64,982 41,847 41,040 40,024 10.43%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 3.37% -2.70% 5.15% 1.74% 4.87% 8.57% 9.04% -
ROE 7.70% -2.81% 8.30% 2.82% 5.46% 12.08% 13.63% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 187.03 238.30 240.90 215.72 244.48 296.22 304.63 -7.80%
EPS 6.16 -4.33 10.97 3.75 11.91 25.37 27.53 -22.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 1.54 1.39 1.33 2.18 2.10 2.02 -14.29%
Adjusted Per Share Value based on latest NOSH - 65,581
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 186.68 238.25 229.18 192.62 140.58 167.05 167.54 1.81%
EPS 6.15 -4.33 10.97 3.35 6.85 14.31 15.14 -13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7985 1.5397 1.3224 1.1876 1.2535 1.1842 1.1109 -5.35%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.49 0.58 0.87 0.86 2.01 1.40 1.40 -
P/RPS 0.26 0.24 0.36 0.40 0.82 0.47 0.46 -9.06%
P/EPS 7.95 -13.38 7.54 22.95 16.88 5.52 5.08 7.74%
EY 12.57 -7.47 13.26 4.36 5.92 18.12 19.67 -7.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.63 0.65 0.92 0.67 0.69 -2.03%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 19/12/07 20/12/06 24/01/06 16/12/04 16/12/03 29/11/02 12/12/01 -
Price 0.43 0.57 0.70 0.75 1.25 1.43 1.66 -
P/RPS 0.23 0.24 0.29 0.35 0.51 0.48 0.54 -13.25%
P/EPS 6.98 -13.15 6.07 20.02 10.50 5.64 6.03 2.46%
EY 14.33 -7.60 16.48 5.00 9.53 17.74 16.59 -2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.37 0.50 0.56 0.57 0.68 0.82 -6.72%

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