[SAPCRES] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 52.31%
YoY- -478.23%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,459,756 559,248 0 391,920 390,344 375,696 354,660 32.08%
PBT 118,800 48,028 0 -42,080 21,988 4,408 30,104 30.99%
Tax -38,160 -6,284 0 -12,748 -7,492 1,076 -18,600 15.17%
NP 80,640 41,744 0 -54,828 14,496 5,484 11,504 46.66%
-
NP to SH 80,640 41,744 0 -54,828 14,496 5,484 11,504 46.66%
-
Tax Rate 32.12% 13.08% - - 34.07% -24.41% 61.79% -
Total Cost 1,379,116 517,504 0 446,748 375,848 370,212 343,156 31.46%
-
Net Worth 299,318 177,482 0 213,674 350,269 310,759 314,846 -0.98%
Dividend
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 299,318 177,482 0 213,674 350,269 310,759 314,846 -0.98%
NOSH 880,349 709,931 75,771 75,771 75,815 76,166 75,684 62.02%
Ratio Analysis
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.52% 7.46% 0.00% -13.99% 3.71% 1.46% 3.24% -
ROE 26.94% 23.52% 0.00% -25.66% 4.14% 1.76% 3.65% -
Per Share
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 165.82 78.77 0.00 517.24 514.86 493.26 468.61 -18.47%
EPS 9.16 5.88 0.00 -72.36 19.12 7.24 15.20 -9.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.25 0.00 2.82 4.62 4.08 4.16 -38.89%
Adjusted Per Share Value based on latest NOSH - 75,771
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 114.28 43.78 0.00 30.68 30.56 29.41 27.76 32.08%
EPS 6.31 3.27 0.00 -4.29 1.13 0.43 0.90 46.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2343 0.1389 0.00 0.1673 0.2742 0.2433 0.2465 -0.99%
Price Multiplier on Financial Quarter End Date
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/04/05 30/04/04 30/04/03 31/03/03 29/03/02 - - -
Price 1.04 1.31 3.50 3.50 4.12 0.00 0.00 -
P/RPS 0.63 1.66 0.00 0.68 0.80 0.00 0.00 -
P/EPS 11.35 22.28 0.00 -4.84 21.55 0.00 0.00 -
EY 8.81 4.49 0.00 -20.67 4.64 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 5.24 0.00 1.24 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 23/06/05 23/06/04 - 27/05/03 31/05/02 24/05/01 25/05/00 -
Price 1.01 1.04 0.00 3.54 3.88 0.00 0.00 -
P/RPS 0.61 1.32 0.00 0.68 0.75 0.00 0.00 -
P/EPS 11.03 17.69 0.00 -4.89 20.29 0.00 0.00 -
EY 9.07 5.65 0.00 -20.44 4.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 4.16 0.00 1.26 0.84 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