[SAPIND] YoY Cumulative Quarter Result on 31-Jul-2003 [#2]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 126.64%
YoY- -61.44%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Cumulative Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 93,977 81,533 65,387 52,144 62,304 59,175 42,032 14.34%
PBT 684 5,955 2,873 2,847 8,257 4,694 4,457 -26.81%
Tax -1,239 -317 -765 -286 -1,616 -378 0 -
NP -555 5,638 2,108 2,561 6,641 4,316 4,457 -
-
NP to SH 255 5,503 2,108 2,561 6,641 4,316 4,457 -37.91%
-
Tax Rate 181.14% 5.32% 26.63% 10.05% 19.57% 8.05% 0.00% -
Total Cost 94,532 75,895 63,279 49,583 55,663 54,859 37,575 16.61%
-
Net Worth 118,151 67,521 88,860 90,928 88,057 77,199 73,216 8.29%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 118,151 67,521 88,860 90,928 88,057 77,199 73,216 8.29%
NOSH 72,933 67,521 64,861 41,710 40,767 40,000 40,008 10.52%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin -0.59% 6.91% 3.22% 4.91% 10.66% 7.29% 10.60% -
ROE 0.22% 8.15% 2.37% 2.82% 7.54% 5.59% 6.09% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 128.85 120.75 100.81 125.02 152.83 147.94 105.06 3.45%
EPS 0.35 8.35 3.25 6.14 16.29 10.79 11.14 -43.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.37 2.18 2.16 1.93 1.83 -2.01%
Adjusted Per Share Value based on latest NOSH - 41,720
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 129.13 112.03 89.85 71.65 85.61 81.31 57.76 14.34%
EPS 0.35 7.56 2.90 3.52 9.13 5.93 6.12 -37.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6235 0.9278 1.221 1.2494 1.21 1.0608 1.0061 8.29%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.70 1.03 0.92 1.72 1.71 1.68 2.77 -
P/RPS 0.54 0.85 0.91 1.38 1.12 1.14 2.64 -23.23%
P/EPS 200.21 12.64 28.31 28.01 10.50 15.57 24.87 41.54%
EY 0.50 7.91 3.53 3.57 9.53 6.42 4.02 -29.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.03 0.67 0.79 0.79 0.87 1.51 -18.88%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 05/09/06 01/09/05 24/09/04 30/09/03 27/09/02 28/09/01 28/09/00 -
Price 0.65 0.85 0.88 1.74 1.46 1.39 2.08 -
P/RPS 0.50 0.70 0.87 1.39 0.96 0.94 1.98 -20.48%
P/EPS 185.91 10.43 27.08 28.34 8.96 12.88 18.67 46.65%
EY 0.54 9.59 3.69 3.53 11.16 7.76 5.36 -31.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.85 0.64 0.80 0.68 0.72 1.14 -16.01%

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