[SAPCRES] YoY Quarter Result on 31-Jul-2005 [#2]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
19-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 4.7%
YoY- 4.71%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Revenue 903,133 570,486 369,172 490,328 275,387 0 238,461 29.90%
PBT 74,734 33,205 24,615 35,285 30,887 0 6,539 61.37%
Tax -8,174 -5,517 -3,521 -5,094 -10,730 0 -2,943 22.22%
NP 66,560 27,688 21,094 30,191 20,157 0 3,596 77.40%
-
NP to SH 32,100 11,211 7,905 21,107 20,157 0 3,596 53.73%
-
Tax Rate 10.94% 16.61% 14.30% 14.44% 34.74% - 45.01% -
Total Cost 836,573 542,798 348,078 460,137 255,230 0 234,865 28.34%
-
Net Worth 858,351 685,116 497,393 316,604 244,582 0 217,274 30.98%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Net Worth 858,351 685,116 497,393 316,604 244,582 0 217,274 30.98%
NOSH 1,175,824 1,038,055 888,202 879,458 843,389 75,705 75,705 71.40%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
NP Margin 7.37% 4.85% 5.71% 6.16% 7.32% 0.00% 1.51% -
ROE 3.74% 1.64% 1.59% 6.67% 8.24% 0.00% 1.66% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
RPS 76.81 54.96 41.56 55.75 32.65 0.00 314.99 -24.21%
EPS 2.73 1.08 0.89 2.40 2.39 0.00 4.75 -10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.56 0.36 0.29 0.00 2.87 -23.58%
Adjusted Per Share Value based on latest NOSH - 879,458
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
RPS 70.70 44.66 28.90 38.39 21.56 0.00 18.67 29.89%
EPS 2.51 0.88 0.62 1.65 1.58 0.00 0.28 53.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.672 0.5363 0.3894 0.2479 0.1915 0.00 0.1701 30.98%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 30/06/03 -
Price 1.36 2.54 0.79 1.07 1.17 6.80 5.20 -
P/RPS 1.77 4.62 1.90 1.92 3.58 0.00 1.65 1.38%
P/EPS 49.82 235.19 88.76 44.58 48.95 0.00 109.47 -14.32%
EY 2.01 0.43 1.13 2.24 2.04 0.00 0.91 16.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 3.85 1.41 2.97 4.03 0.00 1.81 0.53%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 30/06/03 CAGR
Date 16/09/08 20/09/07 27/09/06 19/09/05 22/09/04 - 27/08/03 -
Price 1.21 1.89 0.77 0.99 1.02 0.00 8.50 -
P/RPS 1.58 3.44 1.85 1.78 3.12 0.00 2.70 -9.99%
P/EPS 44.32 175.00 86.52 41.25 42.68 0.00 178.95 -23.98%
EY 2.26 0.57 1.16 2.42 2.34 0.00 0.56 31.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.86 1.38 2.75 3.52 0.00 2.96 -10.74%

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