[SAPCRES] YoY Quarter Result on 31-Jul-2004 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
22-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jul-2004 [#2]
Profit Trend
QoQ- 93.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Revenue 570,486 369,172 490,328 275,387 0 238,461 188,759 24.28%
PBT 33,205 24,615 35,285 30,887 0 6,539 12,883 20.45%
Tax -5,517 -3,521 -5,094 -10,730 0 -2,943 -5,414 0.37%
NP 27,688 21,094 30,191 20,157 0 3,596 7,469 29.37%
-
NP to SH 11,211 7,905 21,107 20,157 0 3,596 7,469 8.30%
-
Tax Rate 16.61% 14.30% 14.44% 34.74% - 45.01% 42.02% -
Total Cost 542,798 348,078 460,137 255,230 0 234,865 181,290 24.05%
-
Net Worth 685,116 497,393 316,604 244,582 0 217,274 355,269 13.77%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Net Worth 685,116 497,393 316,604 244,582 0 217,274 355,269 13.77%
NOSH 1,038,055 888,202 879,458 843,389 75,705 75,705 75,750 67.28%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
NP Margin 4.85% 5.71% 6.16% 7.32% 0.00% 1.51% 3.96% -
ROE 1.64% 1.59% 6.67% 8.24% 0.00% 1.66% 2.10% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 54.96 41.56 55.75 32.65 0.00 314.99 249.19 -25.70%
EPS 1.08 0.89 2.40 2.39 0.00 4.75 9.86 -35.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.56 0.36 0.29 0.00 2.87 4.69 -31.98%
Adjusted Per Share Value based on latest NOSH - 843,389
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
RPS 44.66 28.90 38.39 21.56 0.00 18.67 14.78 24.27%
EPS 0.88 0.62 1.65 1.58 0.00 0.28 0.58 8.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5363 0.3894 0.2479 0.1915 0.00 0.1701 0.2781 13.77%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 28/06/02 -
Price 2.54 0.79 1.07 1.17 6.80 5.20 3.60 -
P/RPS 4.62 1.90 1.92 3.58 0.00 1.65 1.44 25.75%
P/EPS 235.19 88.76 44.58 48.95 0.00 109.47 36.51 44.21%
EY 0.43 1.13 2.24 2.04 0.00 0.91 2.74 -30.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.85 1.41 2.97 4.03 0.00 1.81 0.77 37.20%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 30/06/02 CAGR
Date 20/09/07 27/09/06 19/09/05 22/09/04 - 27/08/03 27/08/02 -
Price 1.89 0.77 0.99 1.02 0.00 8.50 3.54 -
P/RPS 3.44 1.85 1.78 3.12 0.00 2.70 1.42 18.99%
P/EPS 175.00 86.52 41.25 42.68 0.00 178.95 35.90 36.52%
EY 0.57 1.16 2.42 2.34 0.00 0.56 2.79 -26.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.86 1.38 2.75 3.52 0.00 2.96 0.75 30.09%

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