[SAPCRES] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 102.4%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 544,149 367,994 0 132,351 168,394 184,209 175,996 24.83%
PBT 23,644 21,203 0 2,779 -16,234 27,465 -5,207 -
Tax -1,478 -6,333 0 -2,096 -12,221 -7,294 5,207 -
NP 22,166 14,870 0 683 -28,455 20,171 0 -
-
NP to SH 15,281 14,870 0 683 -28,455 20,171 -10,286 -
-
Tax Rate 6.25% 29.87% - 75.42% - 26.56% - -
Total Cost 521,983 353,124 0 131,668 196,849 164,038 175,996 23.82%
-
Net Worth 324,940 256,379 0 219,318 327,365 335,930 315,386 0.58%
Dividend
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 324,940 256,379 0 219,318 327,365 335,930 315,386 0.58%
NOSH 878,218 854,597 75,888 75,888 75,778 75,830 75,632 61.92%
Ratio Analysis
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.07% 4.04% 0.00% 0.52% -16.90% 10.95% 0.00% -
ROE 4.70% 5.80% 0.00% 0.31% -8.69% 6.00% -3.26% -
Per Share
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.96 43.06 0.00 174.40 222.22 242.92 232.70 -22.90%
EPS 1.74 1.74 0.00 0.90 -37.55 26.60 -13.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.30 0.00 2.89 4.32 4.43 4.17 -37.87%
Adjusted Per Share Value based on latest NOSH - 75,888
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 42.60 28.81 0.00 10.36 13.18 14.42 13.78 24.83%
EPS 1.20 1.16 0.00 0.05 -2.23 1.58 -0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2544 0.2007 0.00 0.1717 0.2563 0.263 0.2469 0.58%
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/10/05 29/10/04 31/10/03 30/09/03 30/09/02 - - -
Price 0.85 1.19 14.00 12.70 3.04 0.00 0.00 -
P/RPS 1.37 2.76 0.00 7.28 1.37 0.00 0.00 -
P/EPS 48.85 68.39 0.00 1,411.11 -8.10 0.00 0.00 -
EY 2.05 1.46 0.00 0.07 -12.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 3.97 0.00 4.39 0.70 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/12/05 02/12/04 - 14/11/03 20/11/02 26/11/01 27/11/00 -
Price 0.63 1.37 0.00 16.20 3.20 0.00 0.00 -
P/RPS 1.02 3.18 0.00 9.29 1.44 0.00 0.00 -
P/EPS 36.21 78.74 0.00 1,800.00 -8.52 0.00 0.00 -
EY 2.76 1.27 0.00 0.06 -11.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 4.57 0.00 5.61 0.74 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