[SAPCRES] YoY Annualized Quarter Result on 31-Jul-2004 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
22-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 46.57%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Revenue 2,088,410 1,498,670 1,710,536 830,398 0 672,882 572,690 28.95%
PBT 113,454 81,866 129,968 85,788 0 -7,962 36,760 24.79%
Tax -14,878 -10,884 -12,616 -24,602 0 -12,260 -14,574 0.40%
NP 98,576 70,982 117,352 61,186 0 -20,222 22,186 34.06%
-
NP to SH 43,316 27,326 82,534 61,186 0 -20,222 22,186 14.05%
-
Tax Rate 13.11% 13.29% 9.71% 28.68% - - 39.65% -
Total Cost 1,989,834 1,427,688 1,593,184 769,212 0 693,104 550,504 28.73%
-
Net Worth 687,225 496,836 316,761 244,406 0 217,530 355,370 13.84%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Net Worth 687,225 496,836 316,761 244,406 0 217,530 355,370 13.84%
NOSH 1,041,250 887,207 879,893 842,782 75,794 75,794 75,771 67.37%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
NP Margin 4.72% 4.74% 6.86% 7.37% 0.00% -3.01% 3.87% -
ROE 6.30% 5.50% 26.06% 25.03% 0.00% -9.30% 6.24% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 200.57 168.92 194.40 98.53 0.00 887.77 755.81 -22.95%
EPS 4.16 3.08 9.38 7.26 0.00 -26.68 29.28 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.56 0.36 0.29 0.00 2.87 4.69 -31.98%
Adjusted Per Share Value based on latest NOSH - 843,389
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 163.49 117.32 133.91 65.01 0.00 52.68 44.83 28.95%
EPS 3.39 2.14 6.46 4.79 0.00 -1.58 1.74 14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.538 0.3889 0.248 0.1913 0.00 0.1703 0.2782 13.84%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 -
Price 2.54 0.79 1.07 1.17 6.80 5.20 3.60 -
P/RPS 1.27 0.47 0.55 1.19 0.00 0.59 0.48 21.07%
P/EPS 61.06 25.65 11.41 16.12 0.00 -19.49 12.30 37.01%
EY 1.64 3.90 8.77 6.21 0.00 -5.13 8.13 -26.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 1.41 2.97 4.03 0.00 1.81 0.77 37.20%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 20/09/07 27/09/06 19/09/05 22/09/04 - 27/08/03 27/08/02 -
Price 1.89 0.77 0.99 1.02 0.00 8.50 3.54 -
P/RPS 0.94 0.46 0.51 1.04 0.00 0.96 0.47 14.59%
P/EPS 45.43 25.00 10.55 14.05 0.00 -31.86 12.09 29.71%
EY 2.20 4.00 9.47 7.12 0.00 -3.14 8.27 -22.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 1.38 2.75 3.52 0.00 2.96 0.75 30.09%

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