[SAPIND] YoY Cumulative Quarter Result on 30-Apr-2003 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
27-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -89.75%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 51,349 40,865 29,142 25,994 30,385 26,849 19,972 17.03%
PBT 2,581 3,232 534 1,280 3,605 1,837 2,186 2.80%
Tax -200 -178 -383 -150 -420 -204 0 -
NP 2,381 3,054 151 1,130 3,185 1,633 2,186 1.43%
-
NP to SH 2,694 3,054 151 1,130 3,185 1,633 2,186 3.54%
-
Tax Rate 7.75% 5.51% 71.72% 11.72% 11.65% 11.11% 0.00% -
Total Cost 48,968 37,811 28,991 24,864 27,200 25,216 17,786 18.37%
-
Net Worth 149,990 95,315 86,004 91,317 84,557 74,493 71,934 13.02%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 149,990 95,315 86,004 91,317 84,557 74,493 71,934 13.02%
NOSH 72,810 64,840 65,652 41,697 40,265 40,024 39,963 10.51%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin 4.64% 7.47% 0.52% 4.35% 10.48% 6.08% 10.95% -
ROE 1.80% 3.20% 0.18% 1.24% 3.77% 2.19% 3.04% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 70.52 63.02 44.39 62.34 75.46 67.08 49.98 5.90%
EPS 3.70 4.71 0.23 2.71 7.91 4.08 5.47 -6.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.47 1.31 2.19 2.10 1.8612 1.80 2.27%
Adjusted Per Share Value based on latest NOSH - 41,697
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 70.56 56.15 40.04 35.72 41.75 36.89 27.44 17.03%
EPS 3.70 4.20 0.21 1.55 4.38 2.24 3.00 3.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.061 1.3097 1.1818 1.2548 1.1619 1.0236 0.9884 13.02%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.72 0.80 1.10 1.31 2.18 1.16 3.78 -
P/RPS 1.02 1.27 2.48 2.10 2.89 1.73 7.56 -28.37%
P/EPS 19.46 16.99 478.26 48.34 27.56 28.43 69.10 -19.03%
EY 5.14 5.89 0.21 2.07 3.63 3.52 1.45 23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.84 0.60 1.04 0.62 2.10 -25.80%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 29/06/06 22/06/05 21/06/04 27/06/03 25/06/02 25/05/01 28/06/00 -
Price 0.77 0.94 0.94 1.61 1.65 1.31 2.68 -
P/RPS 1.09 1.49 2.12 2.58 2.19 1.95 5.36 -23.30%
P/EPS 20.81 19.96 408.70 59.41 20.86 32.11 48.99 -13.29%
EY 4.81 5.01 0.24 1.68 4.79 3.11 2.04 15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.64 0.72 0.74 0.79 0.70 1.49 -20.71%

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