[SAPCRES] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY- -51.85%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 490,328 275,387 0 238,461 188,759 196,084 189,090 20.59%
PBT 35,285 30,887 0 6,539 12,883 13,642 18,897 13.05%
Tax -5,094 -10,730 0 -2,943 -5,414 -7,939 -9,065 -10.71%
NP 30,191 20,157 0 3,596 7,469 5,703 9,832 24.67%
-
NP to SH 21,107 20,157 0 3,596 7,469 5,703 9,832 16.20%
-
Tax Rate 14.44% 34.74% - 45.01% 42.02% 58.20% 47.97% -
Total Cost 460,137 255,230 0 234,865 181,290 190,381 179,258 20.35%
-
Net Worth 316,604 244,582 0 217,274 355,269 317,086 324,455 -0.48%
Dividend
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - 3,781 -
Div Payout % - - - - - - 38.46% -
Equity
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 316,604 244,582 0 217,274 355,269 317,086 324,455 -0.48%
NOSH 879,458 843,389 75,705 75,705 75,750 76,040 75,630 61.96%
Ratio Analysis
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.16% 7.32% 0.00% 1.51% 3.96% 2.91% 5.20% -
ROE 6.67% 8.24% 0.00% 1.66% 2.10% 1.80% 3.03% -
Per Share
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 55.75 32.65 0.00 314.99 249.19 257.87 250.02 -25.54%
EPS 2.40 2.39 0.00 4.75 9.86 7.53 13.00 -28.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.36 0.29 0.00 2.87 4.69 4.17 4.29 -38.55%
Adjusted Per Share Value based on latest NOSH - 75,705
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.39 21.56 0.00 18.67 14.78 15.35 14.80 20.60%
EPS 1.65 1.58 0.00 0.28 0.58 0.45 0.77 16.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.2479 0.1915 0.00 0.1701 0.2781 0.2482 0.254 -0.47%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 - - -
Price 1.07 1.17 6.80 5.20 3.60 0.00 0.00 -
P/RPS 1.92 3.58 0.00 1.65 1.44 0.00 0.00 -
P/EPS 44.58 48.95 0.00 109.47 36.51 0.00 0.00 -
EY 2.24 2.04 0.00 0.91 2.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 4.03 0.00 1.81 0.77 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 19/09/05 22/09/04 - 27/08/03 27/08/02 29/08/01 28/08/00 -
Price 0.99 1.02 0.00 8.50 3.54 0.00 0.00 -
P/RPS 1.78 3.12 0.00 2.70 1.42 0.00 0.00 -
P/EPS 41.25 42.68 0.00 178.95 35.90 0.00 0.00 -
EY 2.42 2.34 0.00 0.56 2.79 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 3.52 0.00 2.96 0.75 0.00 0.00 -

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