[SAPIND] YoY Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
21-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- -81.87%
YoY- -86.64%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 33,602 51,349 40,865 29,142 25,994 30,385 26,849 3.80%
PBT 239 2,581 3,232 534 1,280 3,605 1,837 -28.80%
Tax -207 -200 -178 -383 -150 -420 -204 0.24%
NP 32 2,381 3,054 151 1,130 3,185 1,633 -48.06%
-
NP to SH 189 2,694 3,054 151 1,130 3,185 1,633 -30.17%
-
Tax Rate 86.61% 7.75% 5.51% 71.72% 11.72% 11.65% 11.11% -
Total Cost 33,570 48,968 37,811 28,991 24,864 27,200 25,216 4.88%
-
Net Worth 50,157 149,990 95,315 86,004 91,317 84,557 74,493 -6.37%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 50,157 149,990 95,315 86,004 91,317 84,557 74,493 -6.37%
NOSH 72,692 72,810 64,840 65,652 41,697 40,265 40,024 10.45%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 0.10% 4.64% 7.47% 0.52% 4.35% 10.48% 6.08% -
ROE 0.38% 1.80% 3.20% 0.18% 1.24% 3.77% 2.19% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.22 70.52 63.02 44.39 62.34 75.46 67.08 -6.01%
EPS 0.26 3.70 4.71 0.23 2.71 7.91 4.08 -36.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 2.06 1.47 1.31 2.19 2.10 1.8612 -15.23%
Adjusted Per Share Value based on latest NOSH - 65,652
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 46.17 70.56 56.15 40.04 35.72 41.75 36.89 3.80%
EPS 0.26 3.70 4.20 0.21 1.55 4.38 2.24 -30.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6892 2.061 1.3097 1.1818 1.2548 1.1619 1.0236 -6.37%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 0.55 0.72 0.80 1.10 1.31 2.18 1.16 -
P/RPS 1.19 1.02 1.27 2.48 2.10 2.89 1.73 -6.04%
P/EPS 211.54 19.46 16.99 478.26 48.34 27.56 28.43 39.70%
EY 0.47 5.14 5.89 0.21 2.07 3.63 3.52 -28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.35 0.54 0.84 0.60 1.04 0.62 4.33%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 25/05/07 29/06/06 22/06/05 21/06/04 27/06/03 25/06/02 25/05/01 -
Price 0.47 0.77 0.94 0.94 1.61 1.65 1.31 -
P/RPS 1.02 1.09 1.49 2.12 2.58 2.19 1.95 -10.23%
P/EPS 180.77 20.81 19.96 408.70 59.41 20.86 32.11 33.35%
EY 0.55 4.81 5.01 0.24 1.68 4.79 3.11 -25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.37 0.64 0.72 0.74 0.79 0.70 -0.48%

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