[SAPCRES] YoY Annualized Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 126.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Revenue 1,894,876 1,520,652 1,459,756 559,248 0 391,920 390,344 36.43%
PBT 94,088 65,272 118,800 48,028 0 -42,080 21,988 33.09%
Tax -7,688 -7,684 -38,160 -6,284 0 -12,748 -7,492 0.50%
NP 86,400 57,588 80,640 41,744 0 -54,828 14,496 42.05%
-
NP to SH 41,788 23,032 80,640 41,744 0 -54,828 14,496 23.14%
-
Tax Rate 8.17% 11.77% 32.12% 13.08% - - 34.07% -
Total Cost 1,808,476 1,463,064 1,379,116 517,504 0 446,748 375,848 36.20%
-
Net Worth 499,237 487,215 299,318 177,482 0 213,674 350,269 7.21%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Net Worth 499,237 487,215 299,318 177,482 0 213,674 350,269 7.21%
NOSH 924,513 885,846 880,349 709,931 75,771 75,771 75,815 63.53%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
NP Margin 4.56% 3.79% 5.52% 7.46% 0.00% -13.99% 3.71% -
ROE 8.37% 4.73% 26.94% 23.52% 0.00% -25.66% 4.14% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
RPS 204.96 171.66 165.82 78.77 0.00 517.24 514.86 -16.56%
EPS 4.52 2.60 9.16 5.88 0.00 -72.36 19.12 -24.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.34 0.25 0.00 2.82 4.62 -34.43%
Adjusted Per Share Value based on latest NOSH - 709,931
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
RPS 148.34 119.04 114.28 43.78 0.00 30.68 30.56 36.43%
EPS 3.27 1.80 6.31 3.27 0.00 -4.29 1.13 23.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3908 0.3814 0.2343 0.1389 0.00 0.1673 0.2742 7.21%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 31/03/03 29/03/02 -
Price 1.37 0.87 1.04 1.31 3.50 3.50 4.12 -
P/RPS 0.67 0.51 0.63 1.66 0.00 0.68 0.80 -3.42%
P/EPS 30.31 33.46 11.35 22.28 0.00 -4.84 21.55 6.93%
EY 3.30 2.99 8.81 4.49 0.00 -20.67 4.64 -6.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.58 3.06 5.24 0.00 1.24 0.89 22.90%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Date 21/06/07 22/06/06 23/06/05 23/06/04 - 27/05/03 31/05/02 -
Price 1.94 0.84 1.01 1.04 0.00 3.54 3.88 -
P/RPS 0.95 0.49 0.61 1.32 0.00 0.68 0.75 4.75%
P/EPS 42.92 32.31 11.03 17.69 0.00 -4.89 20.29 15.87%
EY 2.33 3.10 9.07 5.65 0.00 -20.44 4.93 -13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 1.53 2.97 4.16 0.00 1.26 0.84 33.06%

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