[SAPRES] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 73.9%
YoY- 112.66%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 151,020 35,700 29,484 31,311 15,095 62,965 74,167 12.57%
PBT -4,442 -7,906 1,767 2,981 -22,530 -29,601 -11,987 -15.24%
Tax -256 -43 -20 170 -2,353 2,847 11,987 -
NP -4,698 -7,949 1,747 3,151 -24,883 -26,754 0 -
-
NP to SH -4,698 -7,949 1,747 3,151 -24,883 -26,754 -13,036 -15.63%
-
Tax Rate - - 1.13% -5.70% - - - -
Total Cost 155,718 43,649 27,737 28,160 39,978 89,719 74,167 13.15%
-
Net Worth 149,164 157,842 139,277 170,098 160,580 256,927 347,533 -13.14%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 149,164 157,842 139,277 170,098 160,580 256,927 347,533 -13.14%
NOSH 139,406 139,683 139,277 139,424 139,635 139,634 139,571 -0.01%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin -3.11% -22.27% 5.93% 10.06% -164.84% -42.49% 0.00% -
ROE -3.15% -5.04% 1.25% 1.85% -15.50% -10.41% -3.75% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 108.33 25.56 21.17 22.46 10.81 45.09 53.14 12.59%
EPS -3.37 -5.69 1.25 2.26 -17.82 -19.16 -9.34 -15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.13 1.00 1.22 1.15 1.84 2.49 -13.12%
Adjusted Per Share Value based on latest NOSH - 139,382
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 58.25 13.77 11.37 12.08 5.82 24.29 28.61 12.57%
EPS -1.81 -3.07 0.67 1.22 -9.60 -10.32 -5.03 -15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5754 0.6088 0.5372 0.6561 0.6194 0.991 1.3405 -13.14%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.47 0.32 0.38 0.79 2.15 0.80 1.40 -
P/RPS 0.43 1.25 1.80 3.52 19.89 1.77 2.63 -26.04%
P/EPS -13.95 -5.62 30.29 34.96 -12.07 -4.18 -14.99 -1.19%
EY -7.17 -17.78 3.30 2.86 -8.29 -23.95 -6.67 1.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.28 0.38 0.65 1.87 0.43 0.56 -3.93%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 10/12/07 19/12/06 01/12/05 15/12/04 30/12/03 28/11/02 13/12/01 -
Price 0.40 0.30 0.37 0.84 1.91 0.74 1.55 -
P/RPS 0.37 1.17 1.75 3.74 17.67 1.64 2.92 -29.11%
P/EPS -11.87 -5.27 29.50 37.17 -10.72 -3.86 -16.60 -5.43%
EY -8.43 -18.97 3.39 2.69 -9.33 -25.89 -6.03 5.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.27 0.37 0.69 1.66 0.40 0.62 -8.24%

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