[SAPCRES] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -243.0%
YoY- -1339.37%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
Revenue 394,322 251,596 165,135 144,930 113,278 303,910 159,292 -0.95%
PBT 20,962 8,355 -165,861 -91,150 804 21,009 -1,807 -
Tax 5,554 21,068 18,632 -6,450 -804 -13,134 4,617 -0.19%
NP 26,516 29,423 -147,229 -97,600 0 7,875 2,810 -2.36%
-
NP to SH 17,447 29,423 -147,229 -97,600 -11,301 7,875 2,810 -1.92%
-
Tax Rate -26.50% -252.16% - - 100.00% 62.52% - -
Total Cost 367,806 222,173 312,364 242,530 113,278 296,035 156,482 -0.90%
-
Net Worth 476,071 283,906 73,504 228,844 308,507 344,104 311,955 -0.44%
Dividend
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
Div 13,224 - - - - - - -100.00%
Div Payout % 75.80% - - - - - - -
Equity
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
Net Worth 476,071 283,906 73,504 228,844 308,507 344,104 311,955 -0.44%
NOSH 881,614 860,321 75,777 75,776 75,987 75,794 75,717 -2.57%
Ratio Analysis
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
NP Margin 6.72% 11.69% -89.16% -67.34% 0.00% 2.59% 1.76% -
ROE 3.66% 10.36% -200.30% -42.65% -3.66% 2.29% 0.90% -
Per Share
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
RPS 44.73 29.24 217.92 191.26 149.08 400.97 210.38 1.66%
EPS 1.98 3.42 -194.29 -128.80 -14.91 10.39 3.70 0.66%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.54 0.33 0.97 3.02 4.06 4.54 4.12 2.18%
Adjusted Per Share Value based on latest NOSH - 75,776
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
RPS 30.87 19.70 12.93 11.35 8.87 23.79 12.47 -0.95%
EPS 1.37 2.30 -11.53 -7.64 -0.88 0.62 0.22 -1.92%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.3727 0.2223 0.0575 0.1792 0.2415 0.2694 0.2442 -0.44%
Price Multiplier on Financial Quarter End Date
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
Date 31/01/06 31/01/05 30/01/04 31/12/02 - - - -
Price 0.81 1.06 7.60 2.82 0.00 0.00 0.00 -
P/RPS 1.81 3.62 0.00 1.47 0.00 0.00 0.00 -100.00%
P/EPS 40.93 30.99 0.00 -2.19 0.00 0.00 0.00 -100.00%
EY 2.44 3.23 0.00 -45.67 0.00 0.00 0.00 -100.00%
DY 1.85 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.50 3.21 7.92 0.93 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 31/12/01 31/12/99 CAGR
Date 28/03/06 24/03/05 24/03/04 28/02/03 27/02/01 28/02/02 29/02/00 -
Price 0.75 1.08 7.10 3.32 0.00 0.00 0.00 -
P/RPS 1.68 3.69 0.00 1.74 0.00 0.00 0.00 -100.00%
P/EPS 37.90 31.58 0.00 -2.58 0.00 0.00 0.00 -100.00%
EY 2.64 3.17 0.00 -38.80 0.00 0.00 0.00 -100.00%
DY 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.39 3.27 7.40 1.10 0.00 0.00 0.00 -100.00%

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