[SAPIND] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
24-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -27.45%
YoY- 227.98%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 238,018 135,857 173,392 166,789 140,182 102,309 121,570 11.83%
PBT 12,897 5,560 -2,000 9,320 4,036 4,808 13,588 -0.86%
Tax -3,642 -976 -2,684 -728 -1,601 174 -3,174 2.31%
NP 9,254 4,584 -4,684 8,592 2,434 4,982 10,413 -1.94%
-
NP to SH 9,254 4,474 -3,153 7,985 2,434 4,982 10,413 -1.94%
-
Tax Rate 28.24% 17.55% - 7.81% 39.67% -3.62% 23.36% -
Total Cost 228,764 131,273 178,076 158,197 137,748 97,326 111,157 12.77%
-
Net Worth 64,753 58,112 112,055 96,239 86,426 91,227 86,184 -4.64%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 64,753 58,112 112,055 96,239 86,426 91,227 86,184 -4.64%
NOSH 72,756 72,640 72,763 69,236 64,982 41,847 41,040 10.00%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 3.89% 3.37% -2.70% 5.15% 1.74% 4.87% 8.57% -
ROE 14.29% 7.70% -2.81% 8.30% 2.82% 5.46% 12.08% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 327.14 187.03 238.30 240.90 215.72 244.48 296.22 1.66%
EPS 12.72 6.16 -4.33 10.97 3.75 11.91 25.37 -10.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.80 1.54 1.39 1.33 2.18 2.10 -13.32%
Adjusted Per Share Value based on latest NOSH - 72,537
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 327.06 186.68 238.25 229.18 192.62 140.58 167.05 11.83%
EPS 12.72 6.15 -4.33 10.97 3.35 6.85 14.31 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8898 0.7985 1.5397 1.3224 1.1876 1.2535 1.1842 -4.64%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.31 0.49 0.58 0.87 0.86 2.01 1.40 -
P/RPS 0.09 0.26 0.24 0.36 0.40 0.82 0.47 -24.06%
P/EPS 2.44 7.95 -13.38 7.54 22.95 16.88 5.52 -12.71%
EY 41.03 12.57 -7.47 13.26 4.36 5.92 18.12 14.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 0.38 0.63 0.65 0.92 0.67 -10.24%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 26/12/08 19/12/07 20/12/06 24/01/06 16/12/04 16/12/03 29/11/02 -
Price 0.49 0.43 0.57 0.70 0.75 1.25 1.43 -
P/RPS 0.15 0.23 0.24 0.29 0.35 0.51 0.48 -17.60%
P/EPS 3.85 6.98 -13.15 6.07 20.02 10.50 5.64 -6.15%
EY 25.96 14.33 -7.60 16.48 5.00 9.53 17.74 6.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.37 0.50 0.56 0.57 0.68 -3.47%

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