[SAPCRES] YoY Annualized Quarter Result on 31-Oct-2005 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -8.65%
YoY- 24.38%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Revenue 3,512,006 2,217,076 1,763,808 1,865,889 1,044,257 0 625,056 40.36%
PBT 279,161 141,840 28,450 118,172 85,462 0 -1,602 -
Tax -31,948 -15,750 -12,085 -10,382 -24,845 0 -10,968 23.37%
NP 247,213 126,089 16,365 107,789 60,617 0 -12,570 -
-
NP to SH 119,174 59,982 -33,425 75,397 60,617 0 -12,570 -
-
Tax Rate 11.44% 11.10% 42.48% 8.79% 29.07% - - -
Total Cost 3,264,793 2,090,986 1,747,442 1,758,100 983,640 0 637,626 37.82%
-
Net Worth 894,987 699,333 451,773 325,392 256,853 0 219,026 31.85%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Div 31,403 - - - - - - -
Div Payout % 26.35% - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Net Worth 894,987 699,333 451,773 325,392 256,853 0 219,026 31.85%
NOSH 1,177,615 1,043,781 885,830 879,440 856,177 75,787 75,787 71.41%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
NP Margin 7.04% 5.69% 0.93% 5.78% 5.80% 0.00% -2.01% -
ROE 13.32% 8.58% -7.40% 23.17% 23.60% 0.00% -5.74% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
RPS 298.23 212.41 199.11 212.17 121.97 0.00 824.75 -18.11%
EPS 10.12 5.75 -3.77 8.57 7.08 0.00 -16.59 -
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.67 0.51 0.37 0.30 0.00 2.89 -23.07%
Adjusted Per Share Value based on latest NOSH - 878,218
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
RPS 274.94 173.56 138.08 146.07 81.75 0.00 48.93 40.36%
EPS 9.33 4.70 -2.62 5.90 4.75 0.00 -0.98 -
DPS 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7006 0.5475 0.3537 0.2547 0.2011 0.00 0.1715 31.84%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 30/09/03 -
Price 0.71 1.84 0.69 0.85 1.19 14.00 12.70 -
P/RPS 0.24 0.87 0.35 0.40 0.98 0.00 1.54 -30.59%
P/EPS 7.02 32.02 -18.29 9.91 16.81 0.00 -76.57 -
EY 14.25 3.12 -5.47 10.09 5.95 0.00 -1.31 -
DY 3.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.75 1.35 2.30 3.97 0.00 4.39 -26.27%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Date 10/12/08 13/12/07 15/12/06 13/12/05 02/12/04 - 14/11/03 -
Price 0.74 1.56 0.69 0.63 1.37 0.00 16.20 -
P/RPS 0.25 0.73 0.35 0.30 1.12 0.00 1.96 -33.27%
P/EPS 7.31 27.15 -18.29 7.35 19.35 0.00 -97.67 -
EY 13.68 3.68 -5.47 13.61 5.17 0.00 -1.02 -
DY 3.60 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.33 1.35 1.70 4.57 0.00 5.61 -29.16%

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