[SAPRES] YoY TTM Result on 30-Apr-2003 [#1]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
11-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- 10.32%
YoY- 62.48%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
TTM Result
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Revenue 35,216 41,018 25,459 60,343 89,328 97,779 122,091 -18.70%
PBT -1,143 1,557 -6,150 -32,694 -73,538 90,068 -7,547 -26.98%
Tax -1,482 179 -6,160 4,458 1,987 15,330 8,580 -
NP -2,625 1,736 -12,310 -28,236 -71,551 105,398 1,033 -
-
NP to SH -2,450 1,736 -12,310 -28,236 -75,260 83,661 -9,425 -20.10%
-
Tax Rate - -11.50% - - - -17.02% - -
Total Cost 37,841 39,282 37,769 88,579 160,879 -7,619 121,058 -17.61%
-
Net Worth 164,341 139,493 171,867 185,668 281,393 352,884 244,891 -6.42%
Dividend
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Net Worth 164,341 139,493 171,867 185,668 281,393 352,884 244,891 -6.42%
NOSH 139,272 139,493 139,729 139,600 139,303 139,480 139,142 0.01%
Ratio Analysis
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
NP Margin -7.45% 4.23% -48.35% -46.79% -80.10% 107.79% 0.85% -
ROE -1.49% 1.24% -7.16% -15.21% -26.75% 23.71% -3.85% -
Per Share
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 25.29 29.40 18.22 43.23 64.12 70.10 87.75 -18.71%
EPS -1.76 1.24 -8.81 -20.23 -54.03 59.98 -6.77 -20.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.00 1.23 1.33 2.02 2.53 1.76 -6.44%
Adjusted Per Share Value based on latest NOSH - 139,600
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
RPS 13.58 15.82 9.82 23.28 34.46 37.72 47.09 -18.71%
EPS -0.95 0.67 -4.75 -10.89 -29.03 32.27 -3.64 -20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6339 0.5381 0.6629 0.7162 1.0854 1.3611 0.9446 -6.42%
Price Multiplier on Financial Quarter End Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 28/04/00 -
Price 0.41 0.61 1.30 0.88 1.56 1.40 4.88 -
P/RPS 1.62 2.07 7.13 2.04 2.43 2.00 5.56 -18.57%
P/EPS -23.31 49.02 -14.76 -4.35 -2.89 2.33 -72.04 -17.13%
EY -4.29 2.04 -6.78 -22.98 -34.63 42.84 -1.39 20.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.61 1.06 0.66 0.77 0.55 2.77 -29.15%
Price Multiplier on Announcement Date
30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 30/04/00 CAGR
Date 27/06/06 29/06/05 28/06/04 11/07/03 24/05/02 28/06/01 30/06/00 -
Price 0.35 0.41 1.08 1.91 1.42 1.47 3.28 -
P/RPS 1.38 1.39 5.93 4.42 2.21 2.10 3.74 -15.30%
P/EPS -19.90 32.94 -12.26 -9.44 -2.63 2.45 -48.42 -13.76%
EY -5.03 3.04 -8.16 -10.59 -38.05 40.80 -2.07 15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.41 0.88 1.44 0.70 0.58 1.86 -26.21%

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