[SAPNRG] YoY Cumulative Quarter Result on 31-Jul-2013 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
30-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2014
Quarter
31-Jul-2013 [#2]
Profit Trend
QoQ- 438.2%
YoY- 131.06%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 3,616,779 5,061,698 5,138,350 4,112,903 2,739,339 1,250,211 23.64%
PBT 311,274 397,477 1,165,701 609,630 360,587 260,795 3.59%
Tax -89,606 -31,982 -209,462 -69,586 -91,202 -40,483 17.20%
NP 221,668 365,495 956,239 540,044 269,385 220,312 0.12%
-
NP to SH 222,576 364,780 955,218 504,125 218,183 150,577 8.12%
-
Tax Rate 28.79% 8.05% 17.97% 11.41% 25.29% 15.52% -
Total Cost 3,395,111 4,696,203 4,182,111 3,572,859 2,469,954 1,029,899 26.91%
-
Net Worth 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 0 -
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div - 80,597 140,825 - - - -
Div Payout % - 22.09% 14.74% - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 0 -
NOSH 5,951,229 5,970,212 5,992,584 5,994,352 5,004,197 1,277,158 35.99%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 6.13% 7.22% 18.61% 13.13% 9.83% 17.62% -
ROE 1.82% 2.90% 8.96% 5.26% 3.60% 0.00% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 60.77 84.78 85.75 68.61 54.74 97.89 -9.08%
EPS 3.74 6.11 15.94 8.41 4.36 11.79 -20.49%
DPS 0.00 1.35 2.35 0.00 0.00 0.00 -
NAPS 2.06 2.11 1.78 1.60 1.2101 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,992,073
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 19.68 27.55 27.96 22.38 14.91 6.80 23.65%
EPS 1.21 1.99 5.20 2.74 1.19 0.82 8.08%
DPS 0.00 0.44 0.77 0.00 0.00 0.00 -
NAPS 0.6672 0.6855 0.5805 0.5219 0.3295 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 - -
Price 1.43 2.45 4.31 3.86 2.45 0.00 -
P/RPS 2.35 2.89 5.03 5.63 4.48 0.00 -
P/EPS 38.24 40.10 27.04 45.90 56.19 0.00 -
EY 2.62 2.49 3.70 2.18 1.78 0.00 -
DY 0.00 0.55 0.55 0.00 0.00 0.00 -
P/NAPS 0.69 1.16 2.42 2.41 2.02 0.00 -
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 28/09/16 15/09/15 25/09/14 30/09/13 24/09/12 - -
Price 1.50 1.87 4.13 3.69 2.36 0.00 -
P/RPS 2.47 2.21 4.82 5.38 4.31 0.00 -
P/EPS 40.11 30.61 25.91 43.88 54.13 0.00 -
EY 2.49 3.27 3.86 2.28 1.85 0.00 -
DY 0.00 0.72 0.57 0.00 0.00 0.00 -
P/NAPS 0.73 0.89 2.32 2.31 1.95 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