[SAPCRES] YoY Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,498,670 1,710,536 830,398 0 672,882 572,690 580,016 20.51%
PBT 81,866 129,968 85,788 0 -7,962 36,760 29,488 22.22%
Tax -10,884 -12,616 -24,602 0 -12,260 -14,574 -15,340 -6.52%
NP 70,982 117,352 61,186 0 -20,222 22,186 14,148 37.30%
-
NP to SH 27,326 82,534 61,186 0 -20,222 22,186 14,148 13.81%
-
Tax Rate 13.29% 9.71% 28.68% - - 39.65% 52.02% -
Total Cost 1,427,688 1,593,184 769,212 0 693,104 550,504 565,868 19.94%
-
Net Worth 496,836 316,761 244,406 0 217,530 355,370 317,189 9.22%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 496,836 316,761 244,406 0 217,530 355,370 317,189 9.22%
NOSH 887,207 879,893 842,782 75,794 75,794 75,771 76,064 62.06%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.74% 6.86% 7.37% 0.00% -3.01% 3.87% 2.44% -
ROE 5.50% 26.06% 25.03% 0.00% -9.30% 6.24% 4.46% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
RPS 168.92 194.40 98.53 0.00 887.77 755.81 762.53 -25.63%
EPS 3.08 9.38 7.26 0.00 -26.68 29.28 18.68 -29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.36 0.29 0.00 2.87 4.69 4.17 -32.60%
Adjusted Per Share Value based on latest NOSH - 75,705
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
RPS 117.32 133.91 65.01 0.00 52.68 44.83 45.41 20.51%
EPS 2.14 6.46 4.79 0.00 -1.58 1.74 1.11 13.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3889 0.248 0.1913 0.00 0.1703 0.2782 0.2483 9.21%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 - -
Price 0.79 1.07 1.17 6.80 5.20 3.60 0.00 -
P/RPS 0.47 0.55 1.19 0.00 0.59 0.48 0.00 -
P/EPS 25.65 11.41 16.12 0.00 -19.49 12.30 0.00 -
EY 3.90 8.77 6.21 0.00 -5.13 8.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 2.97 4.03 0.00 1.81 0.77 0.00 -
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 CAGR
Date 27/09/06 19/09/05 22/09/04 - 27/08/03 27/08/02 29/08/01 -
Price 0.77 0.99 1.02 0.00 8.50 3.54 0.00 -
P/RPS 0.46 0.51 1.04 0.00 0.96 0.47 0.00 -
P/EPS 25.00 10.55 14.05 0.00 -31.86 12.09 0.00 -
EY 4.00 9.47 7.12 0.00 -3.14 8.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.75 3.52 0.00 2.96 0.75 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