[SAPCRES] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 7.68%
YoY- 93.18%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
Revenue 2,737,784 1,894,876 1,520,652 1,459,756 559,248 0 391,920 46.53%
PBT 180,716 94,088 65,272 118,800 48,028 0 -42,080 -
Tax -17,616 -7,688 -7,684 -38,160 -6,284 0 -12,748 6.56%
NP 163,100 86,400 57,588 80,640 41,744 0 -54,828 -
-
NP to SH 81,420 41,788 23,032 80,640 41,744 0 -54,828 -
-
Tax Rate 9.75% 8.17% 11.77% 32.12% 13.08% - - -
Total Cost 2,574,684 1,808,476 1,463,064 1,379,116 517,504 0 446,748 41.09%
-
Net Worth 830,577 499,237 487,215 299,318 177,482 0 213,674 30.58%
Dividend
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
Net Worth 830,577 499,237 487,215 299,318 177,482 0 213,674 30.58%
NOSH 1,169,827 924,513 885,846 880,349 709,931 75,771 75,771 71.24%
Ratio Analysis
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
NP Margin 5.96% 4.56% 3.79% 5.52% 7.46% 0.00% -13.99% -
ROE 9.80% 8.37% 4.73% 26.94% 23.52% 0.00% -25.66% -
Per Share
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
RPS 234.03 204.96 171.66 165.82 78.77 0.00 517.24 -14.43%
EPS 6.96 4.52 2.60 9.16 5.88 0.00 -72.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.54 0.55 0.34 0.25 0.00 2.82 -23.74%
Adjusted Per Share Value based on latest NOSH - 880,349
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
RPS 214.33 148.34 119.04 114.28 43.78 0.00 30.68 46.53%
EPS 6.37 3.27 1.80 6.31 3.27 0.00 -4.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6502 0.3908 0.3814 0.2343 0.1389 0.00 0.1673 30.58%
Price Multiplier on Financial Quarter End Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
Date 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 31/03/03 -
Price 1.50 1.37 0.87 1.04 1.31 3.50 3.50 -
P/RPS 0.64 0.67 0.51 0.63 1.66 0.00 0.68 -1.18%
P/EPS 21.55 30.31 33.46 11.35 22.28 0.00 -4.84 -
EY 4.64 3.30 2.99 8.81 4.49 0.00 -20.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.54 1.58 3.06 5.24 0.00 1.24 11.01%
Price Multiplier on Announcement Date
30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 CAGR
Date 24/06/08 21/06/07 22/06/06 23/06/05 23/06/04 - 27/05/03 -
Price 1.41 1.94 0.84 1.01 1.04 0.00 3.54 -
P/RPS 0.60 0.95 0.49 0.61 1.32 0.00 0.68 -2.43%
P/EPS 20.26 42.92 32.31 11.03 17.69 0.00 -4.89 -
EY 4.94 2.33 3.10 9.07 5.65 0.00 -20.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 3.59 1.53 2.97 4.16 0.00 1.26 9.39%

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