[SAPCRES] YoY Quarter Result on 31-Oct-2005 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- -27.6%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Revenue 1,046,426 618,602 573,522 544,149 367,994 0 132,351 50.10%
PBT 89,458 49,653 -19,595 23,644 21,203 0 2,779 97.78%
Tax -11,383 -4,374 -3,621 -1,478 -6,333 0 -2,096 39.43%
NP 78,075 45,279 -23,216 22,166 14,870 0 683 153.69%
-
NP to SH 36,926 23,329 -38,732 15,281 14,870 0 683 118.99%
-
Tax Rate 12.72% 8.81% - 6.25% 29.87% - 75.42% -
Total Cost 968,351 573,323 596,738 521,983 353,124 0 131,668 47.98%
-
Net Worth 893,750 697,787 452,021 324,940 256,379 0 219,318 31.78%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Div 23,519 - - - - - - -
Div Payout % 63.69% - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Net Worth 893,750 697,787 452,021 324,940 256,379 0 219,318 31.78%
NOSH 1,175,987 1,041,473 886,315 878,218 854,597 75,888 75,888 71.32%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
NP Margin 7.46% 7.32% -4.05% 4.07% 4.04% 0.00% 0.52% -
ROE 4.13% 3.34% -8.57% 4.70% 5.80% 0.00% 0.31% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
RPS 88.98 59.40 64.71 61.96 43.06 0.00 174.40 -12.38%
EPS 3.14 2.24 -4.37 1.74 1.74 0.00 0.90 27.82%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.67 0.51 0.37 0.30 0.00 2.89 -23.07%
Adjusted Per Share Value based on latest NOSH - 878,218
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
RPS 81.92 48.43 44.90 42.60 28.81 0.00 10.36 50.11%
EPS 2.89 1.83 -3.03 1.20 1.16 0.00 0.05 121.88%
DPS 1.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6997 0.5463 0.3539 0.2544 0.2007 0.00 0.1717 31.78%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 30/09/03 -
Price 0.71 1.84 0.69 0.85 1.19 14.00 12.70 -
P/RPS 0.80 3.10 1.07 1.37 2.76 0.00 7.28 -35.19%
P/EPS 22.61 82.14 -15.79 48.85 68.39 0.00 1,411.11 -55.60%
EY 4.42 1.22 -6.33 2.05 1.46 0.00 0.07 125.77%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.75 1.35 2.30 3.97 0.00 4.39 -26.27%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 30/09/03 CAGR
Date 10/12/08 13/12/07 15/12/06 13/12/05 02/12/04 - 14/11/03 -
Price 0.74 1.56 0.69 0.63 1.37 0.00 16.20 -
P/RPS 0.83 2.63 1.07 1.02 3.18 0.00 9.29 -37.77%
P/EPS 23.57 69.64 -15.79 36.21 78.74 0.00 1,800.00 -57.33%
EY 4.24 1.44 -6.33 2.76 1.27 0.00 0.06 130.82%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 2.33 1.35 1.70 4.57 0.00 5.61 -29.16%

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