[SAPCRES] YoY Quarter Result on 31-Oct-2004 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
02-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- -26.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Revenue 618,602 573,522 544,149 367,994 0 132,351 168,394 29.14%
PBT 49,653 -19,595 23,644 21,203 0 2,779 -16,234 -
Tax -4,374 -3,621 -1,478 -6,333 0 -2,096 -12,221 -18.28%
NP 45,279 -23,216 22,166 14,870 0 683 -28,455 -
-
NP to SH 23,329 -38,732 15,281 14,870 0 683 -28,455 -
-
Tax Rate 8.81% - 6.25% 29.87% - 75.42% - -
Total Cost 573,323 596,738 521,983 353,124 0 131,668 196,849 23.38%
-
Net Worth 697,787 452,021 324,940 256,379 0 219,318 327,365 16.03%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Net Worth 697,787 452,021 324,940 256,379 0 219,318 327,365 16.03%
NOSH 1,041,473 886,315 878,218 854,597 75,888 75,888 75,778 67.37%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
NP Margin 7.32% -4.05% 4.07% 4.04% 0.00% 0.52% -16.90% -
ROE 3.34% -8.57% 4.70% 5.80% 0.00% 0.31% -8.69% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
RPS 59.40 64.71 61.96 43.06 0.00 174.40 222.22 -22.84%
EPS 2.24 -4.37 1.74 1.74 0.00 0.90 -37.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.51 0.37 0.30 0.00 2.89 4.32 -30.67%
Adjusted Per Share Value based on latest NOSH - 854,597
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
RPS 48.43 44.90 42.60 28.81 0.00 10.36 13.18 29.14%
EPS 1.83 -3.03 1.20 1.16 0.00 0.05 -2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5463 0.3539 0.2544 0.2007 0.00 0.1717 0.2563 16.03%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 30/09/03 30/09/02 -
Price 1.84 0.69 0.85 1.19 14.00 12.70 3.04 -
P/RPS 3.10 1.07 1.37 2.76 0.00 7.28 1.37 17.41%
P/EPS 82.14 -15.79 48.85 68.39 0.00 1,411.11 -8.10 -
EY 1.22 -6.33 2.05 1.46 0.00 0.07 -12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.35 2.30 3.97 0.00 4.39 0.70 30.85%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 30/09/02 CAGR
Date 13/12/07 15/12/06 13/12/05 02/12/04 - 14/11/03 20/11/02 -
Price 1.56 0.69 0.63 1.37 0.00 16.20 3.20 -
P/RPS 2.63 1.07 1.02 3.18 0.00 9.29 1.44 12.56%
P/EPS 69.64 -15.79 36.21 78.74 0.00 1,800.00 -8.52 -
EY 1.44 -6.33 2.76 1.27 0.00 0.06 -11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.35 1.70 4.57 0.00 5.61 0.74 25.28%

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