[SAPCRES] YoY Quarter Result on 31-Jan-2006 [#4]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jan-2006 [#4]
Profit Trend
QoQ- 14.17%
YoY- -40.7%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Revenue 817,697 599,098 443,262 394,322 251,596 165,135 144,930 32.85%
PBT 72,189 65,013 19,784 20,962 8,355 -165,861 -91,150 -
Tax -7,829 -8,552 1,010 5,554 21,068 18,632 -6,450 3.23%
NP 64,360 56,461 20,794 26,516 29,423 -147,229 -97,600 -
-
NP to SH 26,393 33,277 7,344 17,447 29,423 -147,229 -97,600 -
-
Tax Rate 10.85% 13.15% -5.11% -26.50% -252.16% - - -
Total Cost 753,337 542,637 422,468 367,806 222,173 312,364 242,530 20.45%
-
Net Worth 928,779 711,463 433,561 476,071 283,906 73,504 228,844 25.86%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Div 35,270 20,925 17,696 13,224 - - - -
Div Payout % 133.63% 62.88% 240.96% 75.80% - - - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Net Worth 928,779 711,463 433,561 476,071 283,906 73,504 228,844 25.86%
NOSH 1,175,669 1,046,269 884,819 881,614 860,321 75,777 75,776 56.86%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
NP Margin 7.87% 9.42% 4.69% 6.72% 11.69% -89.16% -67.34% -
ROE 2.84% 4.68% 1.69% 3.66% 10.36% -200.30% -42.65% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
RPS 69.55 57.26 50.10 44.73 29.24 217.92 191.26 -15.30%
EPS 2.24 3.18 0.83 1.98 3.42 -194.29 -128.80 -
DPS 3.00 2.00 2.00 1.50 0.00 0.00 0.00 -
NAPS 0.79 0.68 0.49 0.54 0.33 0.97 3.02 -19.76%
Adjusted Per Share Value based on latest NOSH - 881,614
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
RPS 64.01 46.90 34.70 30.87 19.70 12.93 11.35 32.84%
EPS 2.07 2.61 0.57 1.37 2.30 -11.53 -7.64 -
DPS 2.76 1.64 1.39 1.04 0.00 0.00 0.00 -
NAPS 0.7271 0.557 0.3394 0.3727 0.2223 0.0575 0.1792 25.85%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Date 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 30/01/04 31/12/02 -
Price 0.75 1.50 0.72 0.81 1.06 7.60 2.82 -
P/RPS 1.08 2.62 1.44 1.81 3.62 0.00 1.47 -4.93%
P/EPS 33.41 47.16 86.75 40.93 30.99 0.00 -2.19 -
EY 2.99 2.12 1.15 2.44 3.23 0.00 -45.67 -
DY 4.00 1.33 2.78 1.85 0.00 0.00 0.00 -
P/NAPS 0.95 2.21 1.47 1.50 3.21 7.92 0.93 0.34%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/12/02 CAGR
Date 12/03/09 26/03/08 27/03/07 28/03/06 24/03/05 24/03/04 28/02/03 -
Price 0.62 1.12 0.83 0.75 1.08 7.10 3.32 -
P/RPS 0.89 1.96 1.66 1.68 3.69 0.00 1.74 -10.42%
P/EPS 27.62 35.21 100.00 37.90 31.58 0.00 -2.58 -
EY 3.62 2.84 1.00 2.64 3.17 0.00 -38.80 -
DY 4.84 1.79 2.41 2.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.65 1.69 1.39 3.27 7.40 1.10 -5.48%

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