[SAPCRES] YoY Quarter Result on 31-Jan-2005 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 97.87%
YoY- 119.98%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
Revenue 599,098 443,262 394,322 251,596 165,135 144,930 113,278 26.49%
PBT 65,013 19,784 20,962 8,355 -165,861 -91,150 804 85.85%
Tax -8,552 1,010 5,554 21,068 18,632 -6,450 -804 39.59%
NP 56,461 20,794 26,516 29,423 -147,229 -97,600 0 -
-
NP to SH 33,277 7,344 17,447 29,423 -147,229 -97,600 -11,301 -
-
Tax Rate 13.15% -5.11% -26.50% -252.16% - - 100.00% -
Total Cost 542,637 422,468 367,806 222,173 312,364 242,530 113,278 24.73%
-
Net Worth 711,463 433,561 476,071 283,906 73,504 228,844 308,507 12.51%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
Div 20,925 17,696 13,224 - - - - -
Div Payout % 62.88% 240.96% 75.80% - - - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
Net Worth 711,463 433,561 476,071 283,906 73,504 228,844 308,507 12.51%
NOSH 1,046,269 884,819 881,614 860,321 75,777 75,776 75,987 44.77%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
NP Margin 9.42% 4.69% 6.72% 11.69% -89.16% -67.34% 0.00% -
ROE 4.68% 1.69% 3.66% 10.36% -200.30% -42.65% -3.66% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
RPS 57.26 50.10 44.73 29.24 217.92 191.26 149.08 -12.62%
EPS 3.18 0.83 1.98 3.42 -194.29 -128.80 -14.91 -
DPS 2.00 2.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.49 0.54 0.33 0.97 3.02 4.06 -22.28%
Adjusted Per Share Value based on latest NOSH - 860,321
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
RPS 46.90 34.70 30.87 19.70 12.93 11.35 8.87 26.48%
EPS 2.61 0.57 1.37 2.30 -11.53 -7.64 -0.88 -
DPS 1.64 1.39 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.557 0.3394 0.3727 0.2223 0.0575 0.1792 0.2415 12.51%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
Date 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/12/02 - -
Price 1.50 0.72 0.81 1.06 7.60 2.82 0.00 -
P/RPS 2.62 1.44 1.81 3.62 0.00 1.47 0.00 -
P/EPS 47.16 86.75 40.93 30.99 0.00 -2.19 0.00 -
EY 2.12 1.15 2.44 3.23 0.00 -45.67 0.00 -
DY 1.33 2.78 1.85 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.47 1.50 3.21 7.92 0.93 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 31/12/00 CAGR
Date 26/03/08 27/03/07 28/03/06 24/03/05 24/03/04 28/02/03 27/02/01 -
Price 1.12 0.83 0.75 1.08 7.10 3.32 0.00 -
P/RPS 1.96 1.66 1.68 3.69 0.00 1.74 0.00 -
P/EPS 35.21 100.00 37.90 31.58 0.00 -2.58 0.00 -
EY 2.84 1.00 2.64 3.17 0.00 -38.80 0.00 -
DY 1.79 2.41 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.69 1.39 3.27 7.40 1.10 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