[SAPRES] YoY Quarter Result on 31-Jan-2009 [#4]

Announcement Date
27-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -637.17%
YoY- -54.45%
View:
Show?
Quarter Result
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 8,995 4,352 65,984 50,923 53,332 32,236 8,326 1.10%
PBT 34,782 11,765 -355 -149 -5,866 -2,665 93 132.95%
Tax 284 10,155 -42 -2,886 3,901 -607 -1,287 -
NP 35,066 21,920 -397 -3,035 -1,965 -3,272 -1,194 -
-
NP to SH 35,066 21,920 -397 -3,035 -1,965 -3,272 -1,019 -
-
Tax Rate -0.82% -86.32% - - - - 1,383.87% -
Total Cost -26,071 -17,568 66,381 53,958 55,297 35,508 9,520 -
-
Net Worth 351,719 177,281 151,710 142,349 147,769 151,578 167,747 11.14%
Dividend
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 351,719 177,281 151,710 142,349 147,769 151,578 167,747 11.14%
NOSH 139,571 139,591 141,785 139,558 139,404 136,557 139,789 -0.02%
Ratio Analysis
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 389.84% 503.68% -0.60% -5.96% -3.68% -10.15% -14.34% -
ROE 9.97% 12.36% -0.26% -2.13% -1.33% -2.16% -0.61% -
Per Share
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 6.44 3.12 46.54 36.49 38.26 23.61 5.96 1.11%
EPS 25.12 15.70 -0.28 -2.17 -1.41 -2.34 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 1.27 1.07 1.02 1.06 1.11 1.20 11.17%
Adjusted Per Share Value based on latest NOSH - 139,558
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 3.47 1.68 25.45 19.64 20.57 12.43 3.21 1.11%
EPS 13.53 8.45 -0.15 -1.17 -0.76 -1.26 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3566 0.6838 0.5852 0.5491 0.57 0.5847 0.647 11.14%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/13 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.66 1.22 0.44 0.16 0.31 0.31 0.38 -
P/RPS 10.24 39.13 0.95 0.44 0.81 1.31 6.38 6.98%
P/EPS 2.63 7.77 -157.14 -7.36 -21.99 -12.94 -52.13 -
EY 38.07 12.87 -0.64 -13.59 -4.55 -7.73 -1.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.96 0.41 0.16 0.29 0.28 0.32 -2.92%
Price Multiplier on Announcement Date
31/01/13 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/13 31/03/11 23/03/10 27/03/09 18/03/08 30/03/07 29/03/06 -
Price 0.67 0.85 0.32 0.14 0.23 0.37 0.34 -
P/RPS 10.40 27.26 0.69 0.38 0.60 1.57 5.71 8.93%
P/EPS 2.67 5.41 -114.29 -6.44 -16.32 -15.44 -46.64 -
EY 37.50 18.47 -0.88 -15.53 -6.13 -6.48 -2.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.67 0.30 0.14 0.22 0.33 0.28 -0.51%

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