[SAPCRES] YoY Quarter Result on 31-Oct-2007 [#3]

Stock
[SAPCRES] SAPURACREST PETROLEUM BHD
Announcement Date
13-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 108.09%
YoY- 160.23%
Quarter Report
Latest QR
Upcoming QR
SAPCRES's Result
SAPCRES's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 1,015,145 1,024,811 1,046,426 618,602 573,522 544,149 367,994 18.41%
PBT 100,072 115,548 89,458 49,653 -19,595 23,644 21,203 29.49%
Tax -7,899 -16,618 -11,383 -4,374 -3,621 -1,478 -6,333 3.74%
NP 92,173 98,930 78,075 45,279 -23,216 22,166 14,870 35.51%
-
NP to SH 54,837 53,442 36,926 23,329 -38,732 15,281 14,870 24.28%
-
Tax Rate 7.89% 14.38% 12.72% 8.81% - 6.25% 29.87% -
Total Cost 922,972 925,881 968,351 573,323 596,738 521,983 353,124 17.35%
-
Net Worth 1,045,728 1,013,118 893,750 697,787 452,021 324,940 256,379 26.38%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - 23,519 - - - - -
Div Payout % - - 63.69% - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 1,045,728 1,013,118 893,750 697,787 452,021 324,940 256,379 26.38%
NOSH 1,275,279 1,266,398 1,175,987 1,041,473 886,315 878,218 854,597 6.89%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 9.08% 9.65% 7.46% 7.32% -4.05% 4.07% 4.04% -
ROE 5.24% 5.27% 4.13% 3.34% -8.57% 4.70% 5.80% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 79.60 80.92 88.98 59.40 64.71 61.96 43.06 10.77%
EPS 4.30 4.22 3.14 2.24 -4.37 1.74 1.74 16.26%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.80 0.76 0.67 0.51 0.37 0.30 18.23%
Adjusted Per Share Value based on latest NOSH - 1,041,473
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 79.47 80.23 81.92 48.43 44.90 42.60 28.81 18.41%
EPS 4.29 4.18 2.89 1.83 -3.03 1.20 1.16 24.34%
DPS 0.00 0.00 1.84 0.00 0.00 0.00 0.00 -
NAPS 0.8187 0.7931 0.6997 0.5463 0.3539 0.2544 0.2007 26.39%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 2.50 2.09 0.71 1.84 0.69 0.85 1.19 -
P/RPS 3.14 2.58 0.80 3.10 1.07 1.37 2.76 2.17%
P/EPS 58.14 49.53 22.61 82.14 -15.79 48.85 68.39 -2.66%
EY 1.72 2.02 4.42 1.22 -6.33 2.05 1.46 2.76%
DY 0.00 0.00 2.82 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.61 0.93 2.75 1.35 2.30 3.97 -4.29%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 10/12/10 29/12/09 10/12/08 13/12/07 15/12/06 13/12/05 02/12/04 -
Price 2.85 2.53 0.74 1.56 0.69 0.63 1.37 -
P/RPS 3.58 3.13 0.83 2.63 1.07 1.02 3.18 1.99%
P/EPS 66.28 59.95 23.57 69.64 -15.79 36.21 78.74 -2.82%
EY 1.51 1.67 4.24 1.44 -6.33 2.76 1.27 2.92%
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 3.16 0.97 2.33 1.35 1.70 4.57 -4.43%

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