[SAPCRES] YoY Cumulative Quarter Result on 31-Jan-2004 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ--%
YoY- -36.27%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
Revenue 1,766,118 1,793,739 1,034,789 633,927 599,669 567,029 767,571 17.79%
PBT 41,123 109,591 72,451 -167,063 -89,004 22,020 57,788 -6.46%
Tax -8,054 -2,233 2,435 10,406 -25,958 -22,020 -22,668 -18.40%
NP 33,069 107,358 74,886 -156,657 -114,962 0 35,120 -1.17%
-
NP to SH -17,724 73,995 74,886 -156,657 -114,962 -8,879 35,120 -
-
Tax Rate 19.59% 2.04% -3.36% - - 100.00% 39.23% -
Total Cost 1,733,049 1,686,381 959,903 790,584 714,631 567,029 732,451 18.44%
-
Net Worth 434,238 475,167 284,377 73,505 228,847 308,821 344,001 4.68%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
Div 17,724 26,398 - - - 3,803 - -
Div Payout % 0.00% 35.68% - - - 0.00% - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
Net Worth 434,238 475,167 284,377 73,505 228,847 308,821 344,001 4.68%
NOSH 886,200 879,940 861,749 75,778 75,777 76,064 75,771 62.15%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
NP Margin 1.87% 5.99% 7.24% -24.71% -19.17% 0.00% 4.58% -
ROE -4.08% 15.57% 26.33% -213.12% -50.24% -2.88% 10.21% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
RPS 199.29 203.85 120.08 836.55 791.36 745.46 1,013.01 -27.35%
EPS -2.00 8.41 8.69 -206.73 -151.71 -11.72 46.35 -
DPS 2.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.49 0.54 0.33 0.97 3.02 4.06 4.54 -35.44%
Adjusted Per Share Value based on latest NOSH - 75,777
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
RPS 138.26 140.42 81.01 49.63 46.95 44.39 60.09 17.79%
EPS -1.39 5.79 5.86 -12.26 -9.00 -0.70 2.75 -
DPS 1.39 2.07 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.3399 0.372 0.2226 0.0575 0.1792 0.2418 0.2693 4.68%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
Date 31/01/07 31/01/06 31/01/05 30/01/04 31/12/02 - - -
Price 0.72 0.81 1.06 7.60 2.82 0.00 0.00 -
P/RPS 0.36 0.40 0.88 0.00 0.36 0.00 0.00 -
P/EPS -36.00 9.63 12.20 0.00 -1.86 0.00 0.00 -
EY -2.78 10.38 8.20 0.00 -53.80 0.00 0.00 -
DY 2.78 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.50 3.21 7.92 0.93 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 CAGR
Date 27/03/07 28/03/06 24/03/05 24/03/04 28/02/03 27/02/01 28/02/02 -
Price 0.83 0.75 1.08 7.10 3.32 0.00 0.00 -
P/RPS 0.42 0.37 0.90 0.00 0.42 0.00 0.00 -
P/EPS -41.50 8.92 12.43 0.00 -2.19 0.00 0.00 -
EY -2.41 11.21 8.05 0.00 -45.70 0.00 0.00 -
DY 2.41 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.39 3.27 7.40 1.10 0.00 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