[SAPCRES] YoY Cumulative Quarter Result on 31-Jul-2004 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
22-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 193.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Revenue 1,044,205 749,335 855,268 415,199 0 336,441 286,345 28.95%
PBT 56,727 40,933 64,984 42,894 0 -3,981 18,380 24.79%
Tax -7,439 -5,442 -6,308 -12,301 0 -6,130 -7,287 0.40%
NP 49,288 35,491 58,676 30,593 0 -10,111 11,093 34.06%
-
NP to SH 21,658 13,663 41,267 30,593 0 -10,111 11,093 14.05%
-
Tax Rate 13.11% 13.29% 9.71% 28.68% - - 39.65% -
Total Cost 994,917 713,844 796,592 384,606 0 346,552 275,252 28.73%
-
Net Worth 687,225 496,836 316,761 244,406 0 217,530 355,370 13.84%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Net Worth 687,225 496,836 316,761 244,406 0 217,530 355,370 13.84%
NOSH 1,041,250 887,207 879,893 842,782 75,794 75,794 75,771 67.37%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
NP Margin 4.72% 4.74% 6.86% 7.37% 0.00% -3.01% 3.87% -
ROE 3.15% 2.75% 13.03% 12.52% 0.00% -4.65% 3.12% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 100.28 84.46 97.20 49.27 0.00 443.89 377.90 -22.95%
EPS 2.08 1.54 4.69 3.63 0.00 -13.34 14.64 -31.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.56 0.36 0.29 0.00 2.87 4.69 -31.98%
Adjusted Per Share Value based on latest NOSH - 843,389
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 81.75 58.66 66.95 32.50 0.00 26.34 22.42 28.95%
EPS 1.70 1.07 3.23 2.39 0.00 -0.79 0.87 14.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.538 0.3889 0.248 0.1913 0.00 0.1703 0.2782 13.84%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 -
Price 2.54 0.79 1.07 1.17 6.80 5.20 3.60 -
P/RPS 2.53 0.94 1.10 2.37 0.00 1.17 0.95 21.23%
P/EPS 122.12 51.30 22.81 32.23 0.00 -38.98 24.59 37.02%
EY 0.82 1.95 4.38 3.10 0.00 -2.57 4.07 -27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 1.41 2.97 4.03 0.00 1.81 0.77 37.20%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 20/09/07 27/09/06 19/09/05 22/09/04 - 27/08/03 27/08/02 -
Price 1.89 0.77 0.99 1.02 0.00 8.50 3.54 -
P/RPS 1.88 0.91 1.02 2.07 0.00 1.91 0.94 14.59%
P/EPS 90.87 50.00 21.11 28.10 0.00 -63.72 24.18 29.72%
EY 1.10 2.00 4.74 3.56 0.00 -1.57 4.14 -22.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 1.38 2.75 3.52 0.00 2.96 0.75 30.09%

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