[SAPCRES] YoY Cumulative Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
02-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 48.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Revenue 1,662,807 1,322,856 1,399,417 783,193 0 468,792 454,739 29.02%
PBT 106,380 21,338 88,629 64,097 0 -1,202 2,146 115.37%
Tax -11,813 -9,064 -7,787 -18,634 0 -8,226 -19,508 -9.38%
NP 94,567 12,274 80,842 45,463 0 -9,428 -17,362 -
-
NP to SH 44,987 -25,069 56,548 45,463 0 -9,428 -17,362 -
-
Tax Rate 11.10% 42.48% 8.79% 29.07% - - 909.04% -
Total Cost 1,568,240 1,310,582 1,318,575 737,730 0 478,220 472,101 26.61%
-
Net Worth 699,333 451,773 325,392 256,853 0 219,026 327,384 16.08%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Net Worth 699,333 451,773 325,392 256,853 0 219,026 327,384 16.08%
NOSH 1,043,781 885,830 879,440 856,177 75,787 75,787 75,783 67.44%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
NP Margin 5.69% 0.93% 5.78% 5.80% 0.00% -2.01% -3.82% -
ROE 6.43% -5.55% 17.38% 17.70% 0.00% -4.30% -5.30% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
RPS 159.31 149.34 159.13 91.48 0.00 618.56 600.05 -22.94%
EPS 4.31 -2.83 6.43 5.31 0.00 -12.44 -22.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.51 0.37 0.30 0.00 2.89 4.32 -30.67%
Adjusted Per Share Value based on latest NOSH - 854,597
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
RPS 130.17 103.56 109.55 61.31 0.00 36.70 35.60 29.02%
EPS 3.52 -1.96 4.43 3.56 0.00 -0.74 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5475 0.3537 0.2547 0.2011 0.00 0.1715 0.2563 16.08%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 30/09/03 30/09/02 -
Price 1.84 0.69 0.85 1.19 14.00 12.70 3.04 -
P/RPS 1.16 0.46 0.53 1.30 0.00 2.05 0.51 17.52%
P/EPS 42.69 -24.38 13.22 22.41 0.00 -102.09 -13.27 -
EY 2.34 -4.10 7.56 4.46 0.00 -0.98 -7.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.35 2.30 3.97 0.00 4.39 0.70 30.85%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Date 13/12/07 15/12/06 13/12/05 02/12/04 - 14/11/03 20/11/02 -
Price 1.56 0.69 0.63 1.37 0.00 16.20 3.20 -
P/RPS 0.98 0.46 0.40 1.50 0.00 2.62 0.53 12.84%
P/EPS 36.19 -24.38 9.80 25.80 0.00 -130.23 -13.97 -
EY 2.76 -4.10 10.21 3.88 0.00 -0.77 -7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.35 1.70 4.57 0.00 5.61 0.74 25.28%

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