[SAPNRG] YoY Cumulative Quarter Result on 31-Jul-2015 [#2]

Stock
[SAPNRG] SAPURA ENERGY BERHAD
Announcement Date
15-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Jul-2015 [#2]
Profit Trend
QoQ- 39.93%
YoY- -61.81%
Quarter Report
Latest QR
Upcoming QR
SAPNRG's Result
SAPNRG's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 2,314,648 3,425,779 3,616,779 5,061,698 5,138,350 4,112,903 2,739,339 -2.76%
PBT -187,847 138,143 311,274 397,477 1,165,701 609,630 360,587 -
Tax -74,649 -81,345 -89,606 -31,982 -209,462 -69,586 -91,202 -3.28%
NP -262,496 56,798 221,668 365,495 956,239 540,044 269,385 -
-
NP to SH -261,789 56,461 222,576 364,780 955,218 504,125 218,183 -
-
Tax Rate - 58.88% 28.79% 8.05% 17.97% 11.41% 25.29% -
Total Cost 2,577,144 3,368,981 3,395,111 4,696,203 4,182,111 3,572,859 2,469,954 0.71%
-
Net Worth 9,404,597 12,597,904 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 7.60%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - 80,597 140,825 - - -
Div Payout % - - - 22.09% 14.74% - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 9,404,597 12,597,904 12,259,533 12,597,148 10,666,800 9,590,963 6,055,579 7.60%
NOSH 5,992,000 5,992,000 5,951,229 5,970,212 5,992,584 5,994,352 5,004,197 3.04%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -11.34% 1.66% 6.13% 7.22% 18.61% 13.13% 9.83% -
ROE -2.78% 0.45% 1.82% 2.90% 8.96% 5.26% 3.60% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 38.89 57.65 60.77 84.78 85.75 68.61 54.74 -5.53%
EPS -4.40 0.95 3.74 6.11 15.94 8.41 4.36 -
DPS 0.00 0.00 0.00 1.35 2.35 0.00 0.00 -
NAPS 1.58 2.12 2.06 2.11 1.78 1.60 1.2101 4.54%
Adjusted Per Share Value based on latest NOSH - 5,981,896
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 12.56 18.59 19.62 27.46 27.88 22.31 14.86 -2.76%
EPS -1.42 0.31 1.21 1.98 5.18 2.74 1.18 -
DPS 0.00 0.00 0.00 0.44 0.76 0.00 0.00 -
NAPS 0.5102 0.6835 0.6651 0.6835 0.5787 0.5204 0.3285 7.61%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.605 1.54 1.43 2.45 4.31 3.86 2.45 -
P/RPS 1.56 2.67 2.35 2.89 5.03 5.63 4.48 -16.11%
P/EPS -13.76 162.08 38.24 40.10 27.04 45.90 56.19 -
EY -7.27 0.62 2.62 2.49 3.70 2.18 1.78 -
DY 0.00 0.00 0.00 0.55 0.55 0.00 0.00 -
P/NAPS 0.38 0.73 0.69 1.16 2.42 2.41 2.02 -24.29%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 27/09/17 28/09/16 15/09/15 25/09/14 30/09/13 24/09/12 -
Price 0.41 1.61 1.50 1.87 4.13 3.69 2.36 -
P/RPS 1.05 2.79 2.47 2.21 4.82 5.38 4.31 -20.96%
P/EPS -9.32 169.45 40.11 30.61 25.91 43.88 54.13 -
EY -10.73 0.59 2.49 3.27 3.86 2.28 1.85 -
DY 0.00 0.00 0.00 0.72 0.57 0.00 0.00 -
P/NAPS 0.26 0.76 0.73 0.89 2.32 2.31 1.95 -28.51%

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