[SAPCRES] YoY Quarter Result on 30-Apr-2004 [#1]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 107.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Revenue 473,719 380,163 364,939 139,812 0 97,980 97,586 36.43%
PBT 23,522 16,318 29,700 12,007 0 -10,520 5,497 33.09%
Tax -1,922 -1,921 -9,540 -1,571 0 -3,187 -1,873 0.50%
NP 21,600 14,397 20,160 10,436 0 -13,707 3,624 42.05%
-
NP to SH 10,447 5,758 20,160 10,436 0 -13,707 3,624 23.14%
-
Tax Rate 8.17% 11.77% 32.12% 13.08% - - 34.07% -
Total Cost 452,119 365,766 344,779 129,376 0 111,687 93,962 36.20%
-
Net Worth 499,237 487,215 299,318 177,482 0 213,674 350,269 7.21%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Net Worth 499,237 487,215 299,318 177,482 0 213,674 350,269 7.21%
NOSH 924,513 885,846 880,349 709,931 75,771 75,771 75,815 63.53%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
NP Margin 4.56% 3.79% 5.52% 7.46% 0.00% -13.99% 3.71% -
ROE 2.09% 1.18% 6.74% 5.88% 0.00% -6.41% 1.03% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
RPS 51.24 42.92 41.45 19.69 0.00 129.31 128.71 -16.56%
EPS 1.13 0.65 2.29 1.47 0.00 -18.09 4.78 -24.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.55 0.34 0.25 0.00 2.82 4.62 -34.43%
Adjusted Per Share Value based on latest NOSH - 709,931
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
RPS 37.09 29.76 28.57 10.95 0.00 7.67 7.64 36.43%
EPS 0.82 0.45 1.58 0.82 0.00 -1.07 0.28 23.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3908 0.3814 0.2343 0.1389 0.00 0.1673 0.2742 7.21%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 31/03/03 29/03/02 -
Price 1.37 0.87 1.04 1.31 3.50 3.50 4.12 -
P/RPS 2.67 2.03 2.51 6.65 0.00 2.71 3.20 -3.49%
P/EPS 121.24 133.85 45.41 89.12 0.00 -19.35 86.19 6.94%
EY 0.82 0.75 2.20 1.12 0.00 -5.17 1.16 -6.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.54 1.58 3.06 5.24 0.00 1.24 0.89 22.90%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 31/03/03 31/03/02 CAGR
Date 21/06/07 22/06/06 23/06/05 23/06/04 - 27/05/03 31/05/02 -
Price 1.94 0.84 1.01 1.04 0.00 3.54 3.88 -
P/RPS 3.79 1.96 2.44 5.28 0.00 2.74 3.01 4.63%
P/EPS 171.68 129.23 44.10 70.75 0.00 -19.57 81.17 15.87%
EY 0.58 0.77 2.27 1.41 0.00 -5.11 1.23 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.59 1.53 2.97 4.16 0.00 1.26 0.84 33.06%

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