[SAPIND] YoY Quarter Result on 31-Oct-2006 [#3]

Stock
[SAPIND] SAPURA INDUSTRIAL BHD
Announcement Date
20-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Oct-2006 [#3]
Profit Trend
QoQ- -29.7%
YoY- -639.09%
Quarter Report
Latest QR
Upcoming QR
SAPIND's Result
SAPIND's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 52,500 65,201 36,016 36,067 43,559 39,750 24,588 13.46%
PBT 2,247 2,561 1,415 -2,184 1,035 154 759 19.80%
Tax -489 -1,280 -319 -774 -229 -436 417 -
NP 1,758 1,281 1,096 -2,958 806 -282 1,176 6.92%
-
NP to SH 1,758 1,281 1,041 -2,620 486 -282 1,176 6.92%
-
Tax Rate 21.76% 49.98% 22.54% - 22.13% 283.12% -54.94% -
Total Cost 50,742 63,920 34,920 39,025 42,753 40,032 23,412 13.74%
-
Net Worth 65,380 64,777 58,237 112,185 100,826 87,223 91,888 -5.50%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 65,380 64,777 58,237 112,185 100,826 87,223 91,888 -5.50%
NOSH 72,644 72,784 72,797 72,847 72,537 65,581 42,150 9.48%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 3.35% 1.96% 3.04% -8.20% 1.85% -0.71% 4.78% -
ROE 2.69% 1.98% 1.79% -2.34% 0.48% -0.32% 1.28% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 72.27 89.58 49.47 49.51 60.05 60.61 58.33 3.63%
EPS 2.42 1.76 1.43 -3.60 0.67 -0.43 2.79 -2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 0.80 1.54 1.39 1.33 2.18 -13.69%
Adjusted Per Share Value based on latest NOSH - 72,847
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 72.14 89.59 49.49 49.56 59.85 54.62 33.79 13.46%
EPS 2.42 1.76 1.43 -3.60 0.67 -0.39 1.62 6.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8984 0.8901 0.8002 1.5415 1.3854 1.1985 1.2626 -5.50%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.55 0.31 0.49 0.58 0.87 0.86 2.01 -
P/RPS 0.76 0.35 0.99 1.17 1.45 1.42 3.45 -22.26%
P/EPS 22.73 17.61 34.27 -16.13 129.85 -200.00 72.04 -17.47%
EY 4.40 5.68 2.92 -6.20 0.77 -0.50 1.39 21.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.35 0.61 0.38 0.63 0.65 0.92 -6.61%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 26/12/08 19/12/07 20/12/06 24/01/06 16/12/04 16/12/03 -
Price 0.50 0.49 0.43 0.57 0.70 0.75 1.25 -
P/RPS 0.69 0.55 0.87 1.15 1.17 1.24 2.14 -17.17%
P/EPS 20.66 27.84 30.07 -15.85 104.48 -174.42 44.80 -12.09%
EY 4.84 3.59 3.33 -6.31 0.96 -0.57 2.23 13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.55 0.54 0.37 0.50 0.56 0.57 -0.29%

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