[SAPIND] YoY Annualized Quarter Result on 31-Oct-2006 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -718.3%
YoY- -139.49%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 208,412 238,018 135,857 173,392 166,789 140,182 102,309 12.57%
PBT 5,421 12,897 5,560 -2,000 9,320 4,036 4,808 2.01%
Tax -1,605 -3,642 -976 -2,684 -728 -1,601 174 -
NP 3,816 9,254 4,584 -4,684 8,592 2,434 4,982 -4.34%
-
NP to SH 3,816 9,254 4,474 -3,153 7,985 2,434 4,982 -4.34%
-
Tax Rate 29.61% 28.24% 17.55% - 7.81% 39.67% -3.62% -
Total Cost 204,596 228,764 131,273 178,076 158,197 137,748 97,326 13.16%
-
Net Worth 65,541 64,753 58,112 112,055 96,239 86,426 91,227 -5.35%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 65,541 64,753 58,112 112,055 96,239 86,426 91,227 -5.35%
NOSH 72,824 72,756 72,640 72,763 69,236 64,982 41,847 9.66%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 1.83% 3.89% 3.37% -2.70% 5.15% 1.74% 4.87% -
ROE 5.82% 14.29% 7.70% -2.81% 8.30% 2.82% 5.46% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 286.18 327.14 187.03 238.30 240.90 215.72 244.48 2.65%
EPS 5.24 12.72 6.16 -4.33 10.97 3.75 11.91 -12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.80 1.54 1.39 1.33 2.18 -13.69%
Adjusted Per Share Value based on latest NOSH - 72,847
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 286.37 327.06 186.68 238.25 229.18 192.62 140.58 12.57%
EPS 5.24 12.72 6.15 -4.33 10.97 3.35 6.85 -4.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9006 0.8898 0.7985 1.5397 1.3224 1.1876 1.2535 -5.35%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.55 0.31 0.49 0.58 0.87 0.86 2.01 -
P/RPS 0.19 0.09 0.26 0.24 0.36 0.40 0.82 -21.61%
P/EPS 10.50 2.44 7.95 -13.38 7.54 22.95 16.88 -7.60%
EY 9.53 41.03 12.57 -7.47 13.26 4.36 5.92 8.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.35 0.61 0.38 0.63 0.65 0.92 -6.61%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 26/12/08 19/12/07 20/12/06 24/01/06 16/12/04 16/12/03 -
Price 0.50 0.49 0.43 0.57 0.70 0.75 1.25 -
P/RPS 0.17 0.15 0.23 0.24 0.29 0.35 0.51 -16.71%
P/EPS 9.54 3.85 6.98 -13.15 6.07 20.02 10.50 -1.58%
EY 10.48 25.96 14.33 -7.60 16.48 5.00 9.53 1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.37 0.50 0.56 0.57 -0.29%

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