[SAPCRES] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 45.7%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,865,889 1,044,257 0 625,056 606,318 666,542 605,001 24.77%
PBT 118,172 85,462 0 -1,602 2,861 71,056 28,288 32.44%
Tax -10,382 -24,845 0 -10,968 -26,010 -34,729 -25,058 -15.90%
NP 107,789 60,617 0 -12,570 -23,149 36,326 3,229 99.27%
-
NP to SH 75,397 60,617 0 -12,570 -23,149 36,326 3,229 85.75%
-
Tax Rate 8.79% 29.07% - - 909.12% 48.88% 88.58% -
Total Cost 1,758,100 983,640 0 637,626 629,467 630,216 601,772 23.45%
-
Net Worth 325,392 256,853 0 219,026 327,384 335,264 315,616 0.60%
Dividend
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - 5,045 -
Div Payout % - - - - - - 156.25% -
Equity
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 325,392 256,853 0 219,026 327,384 335,264 315,616 0.60%
NOSH 879,440 856,177 75,787 75,787 75,783 75,680 75,687 61.94%
Ratio Analysis
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.78% 5.80% 0.00% -2.01% -3.82% 5.45% 0.53% -
ROE 23.17% 23.60% 0.00% -5.74% -7.07% 10.84% 1.02% -
Per Share
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 212.17 121.97 0.00 824.75 800.07 880.73 799.34 -22.94%
EPS 8.57 7.08 0.00 -16.59 -30.55 48.00 4.27 14.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.67 -
NAPS 0.37 0.30 0.00 2.89 4.32 4.43 4.17 -37.87%
Adjusted Per Share Value based on latest NOSH - 75,888
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 146.07 81.75 0.00 48.93 47.47 52.18 47.36 24.77%
EPS 5.90 4.75 0.00 -0.98 -1.81 2.84 0.25 86.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.2547 0.2011 0.00 0.1715 0.2563 0.2625 0.2471 0.59%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/10/05 29/10/04 31/10/03 30/09/03 30/09/02 - - -
Price 0.85 1.19 14.00 12.70 3.04 0.00 0.00 -
P/RPS 0.40 0.98 0.00 1.54 0.38 0.00 0.00 -
P/EPS 9.91 16.81 0.00 -76.57 -9.95 0.00 0.00 -
EY 10.09 5.95 0.00 -1.31 -10.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.97 0.00 4.39 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/12/05 02/12/04 - 14/11/03 20/11/02 26/11/01 27/11/00 -
Price 0.63 1.37 0.00 16.20 3.20 0.00 0.00 -
P/RPS 0.30 1.12 0.00 1.96 0.40 0.00 0.00 -
P/EPS 7.35 19.35 0.00 -97.67 -10.48 0.00 0.00 -
EY 13.61 5.17 0.00 -1.02 -9.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 4.57 0.00 5.61 0.74 0.00 0.00 -

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